[AMVERTON] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.52%
YoY- 4.75%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 121,418 128,706 140,680 151,134 153,712 159,352 149,336 -12.85%
PBT 30,627 40,692 47,873 52,528 52,360 50,436 48,479 -26.31%
Tax -4,606 -11,349 -12,949 -13,431 -13,037 -12,289 -12,738 -49.15%
NP 26,021 29,343 34,924 39,097 39,323 38,147 35,741 -19.02%
-
NP to SH 23,851 26,416 30,549 34,766 34,948 35,680 34,553 -21.84%
-
Tax Rate 15.04% 27.89% 27.05% 25.57% 24.90% 24.37% 26.28% -
Total Cost 95,397 99,363 105,756 112,037 114,389 121,205 113,595 -10.95%
-
Net Worth 598,704 587,753 580,451 584,102 580,451 565,849 562,198 4.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 5,475 5,475 -
Div Payout % - - - - - 15.35% 15.85% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 598,704 587,753 580,451 584,102 580,451 565,849 562,198 4.27%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.43% 22.80% 24.83% 25.87% 25.58% 23.94% 23.93% -
ROE 3.98% 4.49% 5.26% 5.95% 6.02% 6.31% 6.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.26 35.26 38.54 41.40 42.11 43.65 40.91 -12.85%
EPS 6.53 7.24 8.37 9.52 9.57 9.77 9.46 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.64 1.61 1.59 1.60 1.59 1.55 1.54 4.27%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.26 35.26 38.54 41.40 42.11 43.65 40.91 -12.85%
EPS 6.53 7.24 8.37 9.52 9.57 9.77 9.46 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.64 1.61 1.59 1.60 1.59 1.55 1.54 4.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.87 0.87 0.91 1.11 0.80 1.29 1.38 -
P/RPS 2.62 2.47 2.36 2.68 1.90 2.96 3.37 -15.41%
P/EPS 13.32 12.02 10.87 11.66 8.36 13.20 14.58 -5.83%
EY 7.51 8.32 9.20 8.58 11.97 7.58 6.86 6.20%
DY 0.00 0.00 0.00 0.00 0.00 1.16 1.09 -
P/NAPS 0.53 0.54 0.57 0.69 0.50 0.83 0.90 -29.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.79 0.88 0.815 0.93 0.92 1.03 1.33 -
P/RPS 2.38 2.50 2.11 2.25 2.18 2.36 3.25 -18.70%
P/EPS 12.09 12.16 9.74 9.77 9.61 10.54 14.05 -9.50%
EY 8.27 8.22 10.27 10.24 10.41 9.49 7.12 10.46%
DY 0.00 0.00 0.00 0.00 0.00 1.46 1.13 -
P/NAPS 0.48 0.55 0.51 0.58 0.58 0.66 0.86 -32.13%

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