[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 65.94%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 113,955 67,399 30,336 141,791 96,394 59,854 26,716 162.77%
PBT 32,837 15,588 6,318 45,475 27,876 12,554 5,044 248.25%
Tax -7,419 -3,353 -1,448 -12,375 -7,505 -2,960 -1,395 204.37%
NP 25,418 12,235 4,870 33,100 20,371 9,594 3,649 264.30%
-
NP to SH 22,933 11,386 4,427 32,079 19,332 8,912 3,317 262.49%
-
Tax Rate 22.59% 21.51% 22.92% 27.21% 26.92% 23.58% 27.66% -
Total Cost 88,537 55,164 25,466 108,691 76,023 50,260 23,067 144.94%
-
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,474 - - - -
Div Payout % - - - 17.06% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.00%
NOSH 365,064 364,935 365,064 364,948 365,064 365,245 365,064 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 22.31% 18.15% 16.05% 23.34% 21.13% 16.03% 13.66% -
ROE 4.05% 2.03% 0.80% 5.86% 3.60% 1.69% 0.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.22 18.47 8.31 38.85 26.40 16.39 7.32 162.76%
EPS 6.28 3.12 1.21 8.79 5.30 2.44 0.91 262.04%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.52 1.50 1.47 1.44 1.42 6.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.22 18.46 8.31 38.84 26.40 16.40 7.32 162.76%
EPS 6.28 3.12 1.21 8.79 5.30 2.44 0.91 262.04%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.55 1.5395 1.52 1.4995 1.47 1.4407 1.42 6.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.38 1.22 0.975 0.95 1.02 0.595 -
P/RPS 4.13 7.47 14.68 2.51 3.60 6.22 8.13 -36.30%
P/EPS 20.54 44.23 100.60 11.09 17.94 41.80 65.48 -53.80%
EY 4.87 2.26 0.99 9.02 5.57 2.39 1.53 116.23%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.80 0.65 0.65 0.71 0.42 57.41%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.03 1.33 1.31 1.07 0.93 0.905 0.78 -
P/RPS 3.30 7.20 15.76 2.75 3.52 5.52 10.66 -54.20%
P/EPS 16.40 42.63 108.03 12.17 17.56 37.09 85.85 -66.79%
EY 6.10 2.35 0.93 8.21 5.69 2.70 1.16 202.09%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.86 0.71 0.63 0.63 0.55 12.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment