[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.39%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 88,949 54,367 27,758 153,712 113,955 67,399 30,336 104.72%
PBT 21,169 11,071 6,486 52,360 32,837 15,588 6,318 123.74%
Tax -5,731 -3,235 -1,842 -13,037 -7,419 -3,353 -1,448 150.00%
NP 15,438 7,836 4,644 39,323 25,418 12,235 4,870 115.64%
-
NP to SH 14,401 6,987 4,245 34,948 22,933 11,386 4,427 119.38%
-
Tax Rate 27.07% 29.22% 28.40% 24.90% 22.59% 21.51% 22.92% -
Total Cost 73,511 46,531 23,114 114,389 88,537 55,164 25,466 102.60%
-
Net Worth 587,753 580,451 584,102 580,640 565,849 562,001 554,897 3.90%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 587,753 580,451 584,102 580,640 565,849 562,001 554,897 3.90%
NOSH 365,064 365,064 365,064 365,182 365,064 364,935 365,064 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.36% 14.41% 16.73% 25.58% 22.31% 18.15% 16.05% -
ROE 2.45% 1.20% 0.73% 6.02% 4.05% 2.03% 0.80% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.37 14.89 7.60 42.09 31.22 18.47 8.31 104.74%
EPS 3.94 1.91 1.16 9.57 6.28 3.12 1.21 119.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.59 1.55 1.54 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.37 14.89 7.60 42.11 31.22 18.46 8.31 104.74%
EPS 3.94 1.91 1.16 9.57 6.28 3.12 1.21 119.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.5905 1.55 1.5395 1.52 3.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.87 0.91 1.11 0.80 1.29 1.38 1.22 -
P/RPS 3.57 6.11 14.60 1.90 4.13 7.47 14.68 -61.00%
P/EPS 22.05 47.55 95.46 8.36 20.54 44.23 100.60 -63.61%
EY 4.53 2.10 1.05 11.96 4.87 2.26 0.99 175.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.69 0.50 0.83 0.90 0.80 -23.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.88 0.815 0.93 0.92 1.03 1.33 1.31 -
P/RPS 3.61 5.47 12.23 2.19 3.30 7.20 15.76 -62.52%
P/EPS 22.31 42.58 79.98 9.61 16.40 42.63 108.03 -65.02%
EY 4.48 2.35 1.25 10.40 6.10 2.35 0.93 184.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.58 0.58 0.66 0.86 0.86 -25.75%

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