[ADVCON] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.99%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 298,314 305,200 289,328 272,860 268,368 270,992 247,044 13.38%
PBT 15,649 15,924 11,764 15,425 14,928 17,944 14,760 3.97%
Tax -4,694 -4,964 -3,664 -4,807 -4,618 -5,552 -4,632 0.88%
NP 10,954 10,960 8,100 10,618 10,309 12,392 10,128 5.36%
-
NP to SH 10,954 10,960 8,100 10,618 10,309 12,392 10,128 5.36%
-
Tax Rate 30.00% 31.17% 31.15% 31.16% 30.94% 30.94% 31.38% -
Total Cost 287,360 294,240 281,228 262,242 258,058 258,600 236,916 13.72%
-
Net Worth 188,699 188,667 184,472 180,865 180,935 180,935 176,914 4.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 4,019 5,361 - - -
Div Payout % - - - 37.85% 52.00% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 188,699 188,667 184,472 180,865 180,935 180,935 176,914 4.38%
NOSH 402,205 402,732 402,209 402,079 402,079 402,079 402,079 0.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.67% 3.59% 2.80% 3.89% 3.84% 4.57% 4.10% -
ROE 5.81% 5.81% 4.39% 5.87% 5.70% 6.85% 5.72% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.30 76.03 72.15 67.89 66.75 67.40 61.44 13.49%
EPS 2.73 2.74 2.00 2.64 2.56 3.08 2.52 5.47%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.45 0.45 0.45 0.44 4.49%
Adjusted Per Share Value based on latest NOSH - 402,079
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.02 52.19 49.48 46.66 45.90 46.34 42.25 13.38%
EPS 1.87 1.87 1.39 1.82 1.76 2.12 1.73 5.31%
DPS 0.00 0.00 0.00 0.69 0.92 0.00 0.00 -
NAPS 0.3227 0.3227 0.3155 0.3093 0.3094 0.3094 0.3026 4.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.405 0.385 0.425 0.30 0.40 0.425 0.65 -
P/RPS 0.55 0.51 0.59 0.44 0.60 0.63 1.06 -35.40%
P/EPS 14.84 14.10 21.04 11.36 15.60 13.79 25.80 -30.81%
EY 6.74 7.09 4.75 8.81 6.41 7.25 3.88 44.45%
DY 0.00 0.00 0.00 3.33 3.33 0.00 0.00 -
P/NAPS 0.86 0.82 0.92 0.67 0.89 0.94 1.48 -30.34%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 28/05/19 27/02/19 22/11/18 29/08/18 28/05/18 -
Price 0.43 0.375 0.37 0.33 0.295 0.43 0.42 -
P/RPS 0.58 0.49 0.51 0.49 0.44 0.64 0.68 -10.05%
P/EPS 15.76 13.73 18.32 12.49 11.51 13.95 16.67 -3.66%
EY 6.35 7.28 5.46 8.01 8.69 7.17 6.00 3.84%
DY 0.00 0.00 0.00 3.03 4.52 0.00 0.00 -
P/NAPS 0.91 0.80 0.80 0.73 0.66 0.96 0.95 -2.82%

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