[AMVERTON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 3.46%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 153,712 159,352 149,336 145,411 141,791 135,459 135,454 8.77%
PBT 52,360 50,436 48,479 46,749 45,475 41,286 36,564 26.96%
Tax -13,037 -12,289 -12,738 -12,428 -12,375 -10,615 -8,669 31.16%
NP 39,323 38,147 35,741 34,321 33,100 30,671 27,895 25.64%
-
NP to SH 34,948 35,680 34,553 33,189 32,079 29,420 26,675 19.67%
-
Tax Rate 24.90% 24.37% 26.28% 26.58% 27.21% 25.71% 23.71% -
Total Cost 114,389 121,205 113,595 111,090 108,691 104,788 107,559 4.17%
-
Net Worth 580,451 565,849 562,198 554,897 547,596 536,644 525,692 6.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 5,475 5,475 5,475 5,475 - - -
Div Payout % - 15.35% 15.85% 16.50% 17.07% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 580,451 565,849 562,198 554,897 547,596 536,644 525,692 6.80%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.58% 23.94% 23.93% 23.60% 23.34% 22.64% 20.59% -
ROE 6.02% 6.31% 6.15% 5.98% 5.86% 5.48% 5.07% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.11 43.65 40.91 39.83 38.84 37.11 37.10 8.78%
EPS 9.57 9.77 9.46 9.09 8.79 8.06 7.31 19.61%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.59 1.55 1.54 1.52 1.50 1.47 1.44 6.80%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.11 43.65 40.91 39.83 38.84 37.11 37.10 8.78%
EPS 9.57 9.77 9.46 9.09 8.79 8.06 7.31 19.61%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.59 1.55 1.54 1.52 1.50 1.47 1.44 6.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.80 1.29 1.38 1.22 0.975 0.95 1.02 -
P/RPS 1.90 2.96 3.37 3.06 2.51 2.56 2.75 -21.79%
P/EPS 8.36 13.20 14.58 13.42 11.10 11.79 13.96 -28.88%
EY 11.97 7.58 6.86 7.45 9.01 8.48 7.16 40.72%
DY 0.00 1.16 1.09 1.23 1.54 0.00 0.00 -
P/NAPS 0.50 0.83 0.90 0.80 0.65 0.65 0.71 -20.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.92 1.03 1.33 1.31 1.07 0.93 0.905 -
P/RPS 2.18 2.36 3.25 3.29 2.75 2.51 2.44 -7.21%
P/EPS 9.61 10.54 14.05 14.41 12.18 11.54 12.39 -15.54%
EY 10.41 9.49 7.12 6.94 8.21 8.67 8.07 18.44%
DY 0.00 1.46 1.13 1.15 1.40 0.00 0.00 -
P/NAPS 0.58 0.66 0.86 0.86 0.71 0.63 0.63 -5.34%

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