[AMVERTON] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.11%
YoY- 29.53%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 124,425 118,674 140,680 149,336 135,454 146,660 111,703 1.81%
PBT 27,060 30,385 47,873 48,479 36,564 33,234 23,143 2.63%
Tax -6,232 -4,313 -12,949 -12,738 -8,669 -8,345 -3,749 8.83%
NP 20,828 26,072 34,924 35,741 27,895 24,889 19,394 1.19%
-
NP to SH 19,423 24,213 30,549 34,553 26,675 23,247 17,689 1.56%
-
Tax Rate 23.03% 14.19% 27.05% 26.28% 23.71% 25.11% 16.20% -
Total Cost 103,597 92,602 105,756 113,595 107,559 121,771 92,309 1.93%
-
Net Worth 624,259 606,006 580,451 562,198 525,692 500,137 489,128 4.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 5,475 - - - -
Div Payout % - - - 15.85% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 624,259 606,006 580,451 562,198 525,692 500,137 489,128 4.14%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,021 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.74% 21.97% 24.83% 23.93% 20.59% 16.97% 17.36% -
ROE 3.11% 4.00% 5.26% 6.15% 5.07% 4.65% 3.62% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.08 32.51 38.54 40.91 37.10 40.17 30.60 1.80%
EPS 5.32 6.63 8.37 9.46 7.31 6.37 4.85 1.55%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.59 1.54 1.44 1.37 1.34 4.14%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.08 32.51 38.54 40.91 37.10 40.17 30.60 1.80%
EPS 5.32 6.63 8.37 9.46 7.31 6.37 4.85 1.55%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.59 1.54 1.44 1.37 1.3398 4.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.59 0.99 0.91 1.38 1.02 0.42 0.47 -
P/RPS 4.67 3.05 2.36 3.37 2.75 1.05 1.54 20.28%
P/EPS 29.88 14.93 10.87 14.58 13.96 6.60 9.70 20.60%
EY 3.35 6.70 9.20 6.86 7.16 15.16 10.31 -17.07%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.57 0.90 0.71 0.31 0.35 17.67%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 -
Price 1.42 1.00 0.815 1.33 0.905 0.52 0.49 -
P/RPS 4.17 3.08 2.11 3.25 2.44 1.29 1.60 17.29%
P/EPS 26.69 15.08 9.74 14.05 12.39 8.17 10.11 17.54%
EY 3.75 6.63 10.27 7.12 8.07 12.25 9.89 -14.91%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.51 0.86 0.63 0.38 0.37 14.40%

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