[ADVCON] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 201,276 135,496 61,761 265,988 202,238 141,337 59,150 126.06%
PBT 11,196 8,972 3,690 26,735 24,194 19,526 9,213 13.86%
Tax -3,464 -2,776 -1,158 -8,272 -6,534 -5,179 -2,361 29.08%
NP 7,732 6,196 2,532 18,463 17,660 14,347 6,852 8.38%
-
NP to SH 7,732 6,196 2,532 18,463 17,660 14,347 6,852 8.38%
-
Tax Rate 30.94% 30.94% 31.38% 30.94% 27.01% 26.52% 25.63% -
Total Cost 193,544 129,300 59,229 247,525 184,578 126,990 52,298 139.06%
-
Net Worth 180,935 180,935 176,914 172,893 172,893 118,590 112,348 37.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,020 - - - - 3,120 - -
Div Payout % 52.00% - - - - 21.75% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 180,935 180,935 176,914 172,893 172,893 118,590 112,348 37.35%
NOSH 402,079 402,079 402,079 402,079 402,079 312,079 312,079 18.38%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.84% 4.57% 4.10% 6.94% 8.73% 10.15% 11.58% -
ROE 4.27% 3.42% 1.43% 10.68% 10.21% 12.10% 6.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 50.06 33.70 15.36 66.15 50.30 45.29 18.95 90.98%
EPS 1.92 1.54 0.63 4.59 4.39 4.60 2.20 -8.66%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.45 0.45 0.44 0.43 0.43 0.38 0.36 16.02%
Adjusted Per Share Value based on latest NOSH - 402,079
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.42 23.17 10.56 45.49 34.59 24.17 10.12 125.99%
EPS 1.32 1.06 0.43 3.16 3.02 2.45 1.17 8.36%
DPS 0.69 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.3094 0.3094 0.3026 0.2957 0.2957 0.2028 0.1921 37.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 - - -
Price 0.40 0.425 0.65 0.855 1.03 0.00 0.00 -
P/RPS 0.80 1.26 4.23 1.29 2.05 0.00 0.00 -
P/EPS 20.80 27.58 103.22 18.62 23.45 0.00 0.00 -
EY 4.81 3.63 0.97 5.37 4.26 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.48 1.99 2.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 28/05/18 27/02/18 28/11/17 28/08/17 19/06/17 -
Price 0.295 0.43 0.42 0.72 1.05 1.06 0.00 -
P/RPS 0.59 1.28 2.73 1.09 2.09 2.34 0.00 -
P/EPS 15.34 27.90 66.70 15.68 23.91 23.06 0.00 -
EY 6.52 3.58 1.50 6.38 4.18 4.34 0.00 -
DY 3.39 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 0.66 0.96 0.95 1.67 2.44 2.79 0.00 -

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