[AMVERTON] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 115,329 121,418 153,712 141,791 140,197 139,682 125,369 -1.38%
PBT 28,024 30,627 52,360 45,475 37,859 33,063 15,590 10.25%
Tax -6,623 -4,606 -13,037 -12,375 -9,259 -6,075 -4,079 8.40%
NP 21,401 26,021 39,323 33,100 28,600 26,988 11,511 10.87%
-
NP to SH 20,069 23,851 34,948 32,079 27,133 25,208 10,398 11.57%
-
Tax Rate 23.63% 15.04% 24.90% 27.21% 24.46% 18.37% 26.16% -
Total Cost 93,928 95,397 114,389 108,691 111,597 112,694 113,858 -3.15%
-
Net Worth 616,665 599,014 580,640 547,423 518,558 489,261 464,079 4.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 5,474 - - - -
Div Payout % - - - 17.06% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 616,665 599,014 580,640 547,423 518,558 489,261 464,079 4.84%
NOSH 364,890 365,252 365,182 364,948 365,181 365,120 365,416 -0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.56% 21.43% 25.58% 23.34% 20.40% 19.32% 9.18% -
ROE 3.25% 3.98% 6.02% 5.86% 5.23% 5.15% 2.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.61 33.24 42.09 38.85 38.39 38.26 34.31 -1.35%
EPS 5.50 6.53 9.57 8.79 7.43 6.91 2.85 11.56%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.59 1.50 1.42 1.34 1.27 4.87%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.59 33.26 42.11 38.84 38.40 38.26 34.34 -1.38%
EPS 5.50 6.53 9.57 8.79 7.43 6.91 2.85 11.56%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.6892 1.6408 1.5905 1.4995 1.4205 1.3402 1.2712 4.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.00 0.87 0.80 0.975 0.47 0.44 0.51 -
P/RPS 3.16 2.62 1.90 2.51 1.22 1.15 1.49 13.33%
P/EPS 18.18 13.32 8.36 11.09 6.33 6.37 17.92 0.24%
EY 5.50 7.51 11.96 9.02 15.81 15.69 5.58 -0.24%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.50 0.65 0.33 0.33 0.40 6.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.37 0.79 0.92 1.07 0.57 0.47 0.49 -
P/RPS 4.33 2.38 2.19 2.75 1.48 1.23 1.43 20.25%
P/EPS 24.91 12.10 9.61 12.17 7.67 6.81 17.22 6.34%
EY 4.01 8.27 10.40 8.21 13.04 14.69 5.81 -5.98%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.58 0.71 0.40 0.35 0.39 12.94%

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