[ADVCON] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.4%
YoY- 106.41%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 272,860 265,025 260,147 268,600 265,989 202,239 141,337 54.85%
PBT 15,426 13,738 16,181 21,212 26,735 24,194 19,526 -14.50%
Tax -4,809 -5,204 -5,870 -7,069 -8,272 -6,534 -5,179 -4.80%
NP 10,617 8,534 10,311 14,143 18,463 17,660 14,347 -18.14%
-
NP to SH 10,617 8,534 10,311 14,143 18,463 17,660 14,347 -18.14%
-
Tax Rate 31.17% 37.88% 36.28% 33.33% 30.94% 27.01% 26.52% -
Total Cost 262,243 256,491 249,836 254,457 247,526 184,579 126,990 61.95%
-
Net Worth 180,865 180,935 180,935 176,914 172,893 172,893 118,590 32.39%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,020 4,020 - 3,120 3,120 - - -
Div Payout % 37.87% 47.11% - 22.07% 16.90% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,865 180,935 180,935 176,914 172,893 172,893 118,590 32.39%
NOSH 402,079 402,079 402,079 402,079 402,079 402,079 312,079 18.34%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.89% 3.22% 3.96% 5.27% 6.94% 8.73% 10.15% -
ROE 5.87% 4.72% 5.70% 7.99% 10.68% 10.21% 12.10% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.89 65.91 64.70 66.80 66.15 50.30 45.29 30.88%
EPS 2.64 2.12 2.56 3.52 4.59 4.39 4.60 -30.86%
DPS 1.00 1.00 0.00 0.78 0.78 0.00 0.00 -
NAPS 0.45 0.45 0.45 0.44 0.43 0.43 0.38 11.89%
Adjusted Per Share Value based on latest NOSH - 402,079
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.66 45.32 44.49 45.94 45.49 34.59 24.17 54.85%
EPS 1.82 1.46 1.76 2.42 3.16 3.02 2.45 -17.93%
DPS 0.69 0.69 0.00 0.53 0.53 0.00 0.00 -
NAPS 0.3093 0.3094 0.3094 0.3026 0.2957 0.2957 0.2028 32.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 - -
Price 0.30 0.40 0.425 0.65 0.855 1.03 0.00 -
P/RPS 0.44 0.61 0.66 0.97 1.29 2.05 0.00 -
P/EPS 11.36 18.85 16.57 18.48 18.62 23.45 0.00 -
EY 8.81 5.31 6.03 5.41 5.37 4.26 0.00 -
DY 3.33 2.50 0.00 1.19 0.91 0.00 0.00 -
P/NAPS 0.67 0.89 0.94 1.48 1.99 2.40 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 29/08/18 28/05/18 27/02/18 - - -
Price 0.33 0.295 0.43 0.42 0.72 0.00 0.00 -
P/RPS 0.49 0.45 0.66 0.63 1.09 0.00 0.00 -
P/EPS 12.49 13.90 16.77 11.94 15.68 0.00 0.00 -
EY 8.00 7.19 5.96 8.37 6.38 0.00 0.00 -
DY 3.03 3.39 0.00 1.85 1.08 0.00 0.00 -
P/NAPS 0.73 0.66 0.96 0.95 1.67 0.00 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