[AMVERTON] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[AMVERTON] AMVERTON BERHAD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -6.17%

YoY- 5.18%

Quarter Report

AMVERTON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	86,880	123,852	121,438	103,246	108,734	134,798	119,708	-5.19%
YoY %	-29.85%	1.99%	17.62%	-5.05%	-19.34%	12.61%	-	-
Horiz. %	72.58%	103.46%	101.45%	86.25%	90.83%	112.61%	100.00%	-
PBT	9,288	22,410	19,730	21,658	22,142	31,176	25,108	-15.26%
YoY %	-58.55%	13.58%	-8.90%	-2.19%	-28.98%	24.17%	-	-
Horiz. %	36.99%	89.25%	78.58%	86.26%	88.19%	124.17%	100.00%	-
Tax	-3,548	-5,586	-5,102	-5,884	-6,470	-6,706	-5,920	-8.17%
YoY %	36.48%	-9.49%	13.29%	9.06%	3.52%	-13.28%	-	-
Horiz. %	59.93%	94.36%	86.18%	99.39%	109.29%	113.28%	100.00%	-
NP	5,740	16,824	14,628	15,774	15,672	24,470	19,188	-18.21%
YoY %	-65.88%	15.01%	-7.27%	0.65%	-35.95%	27.53%	-	-
Horiz. %	29.91%	87.68%	76.24%	82.21%	81.68%	127.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,298	15,516	13,406	14,698	13,974	22,772	17,824	-18.29%
YoY %	-65.85%	15.74%	-8.79%	5.18%	-38.64%	27.76%	-	-
Horiz. %	29.72%	87.05%	75.21%	82.46%	78.40%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.20%	24.93%	25.86%	27.17%	29.22%	21.51%	23.58%	-
YoY %	53.23%	-3.60%	-4.82%	-7.02%	35.84%	-8.78%	-	-
Horiz. %	162.00%	105.73%	109.67%	115.22%	123.92%	91.22%	100.00%	-
Total Cost	81,140	107,028	106,810	87,472	93,062	110,328	100,520	-3.50%
YoY %	-24.19%	0.20%	22.11%	-6.01%	-15.65%	9.76%	-	-
Horiz. %	80.72%	106.47%	106.26%	87.02%	92.58%	109.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,525	646,163	624,259	606,006	581,640	562,001	525,954	5.26%
YoY %	10.73%	3.51%	3.01%	4.19%	3.49%	6.85%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.59%	106.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	715,525	646,163	624,259	606,006	581,640	562,001	525,954	5.26%
YoY %	10.73%	3.51%	3.01%	4.19%	3.49%	6.85%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.59%	106.85%	100.00%	-
NOSH	365,064	365,064	365,064	365,064	365,811	364,935	365,245	-0.00%
YoY %	0.00%	0.00%	0.00%	-0.20%	0.24%	-0.08%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.95%	100.15%	99.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	6.61%	13.58%	12.05%	15.28%	14.41%	18.15%	16.03%	-
YoY %	-51.33%	12.70%	-21.14%	6.04%	-20.61%	13.23%	-	-
Horiz. %	41.24%	84.72%	75.17%	95.32%	89.89%	113.23%	100.00%	-
ROE	0.74%	2.40%	2.15%	2.43%	2.40%	4.05%	3.39%	-
YoY %	-69.17%	11.63%	-11.52%	1.25%	-40.74%	19.47%	-	-
Horiz. %	21.83%	70.80%	63.42%	71.68%	70.80%	119.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	23.80	33.93	33.26	28.28	29.72	36.94	32.77	-5.18%
YoY %	-29.86%	2.01%	17.61%	-4.85%	-19.55%	12.73%	-	-
Horiz. %	72.63%	103.54%	101.50%	86.30%	90.69%	112.73%	100.00%	-
EPS	1.46	4.26	3.68	4.02	3.82	6.24	4.88	-18.21%
YoY %	-65.73%	15.76%	-8.46%	5.24%	-38.78%	27.87%	-	-
Horiz. %	29.92%	87.30%	75.41%	82.38%	78.28%	127.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.96	1.77	1.71	1.66	1.59	1.54	1.44	5.27%
YoY %	10.73%	3.51%	3.01%	4.40%	3.25%	6.94%	-	-
Horiz. %	136.11%	122.92%	118.75%	115.28%	110.42%	106.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 365,064
RPS	23.80	33.93	33.26	28.28	29.78	36.92	32.79	-5.19%
YoY %	-29.86%	2.01%	17.61%	-5.04%	-19.34%	12.60%	-	-
Horiz. %	72.58%	103.48%	101.43%	86.25%	90.82%	112.60%	100.00%	-
EPS	1.46	4.26	3.68	4.02	3.83	6.24	4.88	-18.21%
YoY %	-65.73%	15.76%	-8.46%	4.96%	-38.62%	27.87%	-	-
Horiz. %	29.92%	87.30%	75.41%	82.38%	78.48%	127.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.96	1.77	1.71	1.66	1.5933	1.5395	1.4407	5.26%
YoY %	10.73%	3.51%	3.01%	4.19%	3.49%	6.86%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.59%	106.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.08	0.95	1.59	0.99	0.91	1.38	1.02	-
P/RPS	4.54	2.80	4.78	3.50	3.06	3.74	3.11	6.50%
YoY %	62.14%	-41.42%	36.57%	14.38%	-18.18%	20.26%	-	-
Horiz. %	145.98%	90.03%	153.70%	112.54%	98.39%	120.26%	100.00%	-
P/EPS	74.42	22.35	43.30	24.59	23.82	22.12	20.90	23.56%
YoY %	232.98%	-48.38%	76.09%	3.23%	7.69%	5.84%	-	-
Horiz. %	356.08%	106.94%	207.18%	117.66%	113.97%	105.84%	100.00%	-
EY	1.34	4.47	2.31	4.07	4.20	4.52	4.78	-19.09%
YoY %	-70.02%	93.51%	-43.24%	-3.10%	-7.08%	-5.44%	-	-
Horiz. %	28.03%	93.51%	48.33%	85.15%	87.87%	94.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.54	0.93	0.60	0.57	0.90	0.71	-4.16%
YoY %	1.85%	-41.94%	55.00%	5.26%	-36.67%	26.76%	-	-
Horiz. %	77.46%	76.06%	130.99%	84.51%	80.28%	126.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	23/08/18	25/08/17	25/08/16	26/08/15	28/08/14	28/08/13	-
Price	1.10	1.08	1.42	1.00	0.815	1.33	0.905	-
P/RPS	4.62	3.18	4.27	3.54	2.74	3.60	2.76	8.96%
YoY %	45.28%	-25.53%	20.62%	29.20%	-23.89%	30.43%	-	-
Horiz. %	167.39%	115.22%	154.71%	128.26%	99.28%	130.43%	100.00%	-
P/EPS	75.80	25.41	38.67	24.84	21.34	21.31	18.55	26.42%
YoY %	198.31%	-34.29%	55.68%	16.40%	0.14%	14.88%	-	-
Horiz. %	408.63%	136.98%	208.46%	133.91%	115.04%	114.88%	100.00%	-
EY	1.32	3.94	2.59	4.03	4.69	4.69	5.39	-20.89%
YoY %	-66.50%	52.12%	-35.73%	-14.07%	0.00%	-12.99%	-	-
Horiz. %	24.49%	73.10%	48.05%	74.77%	87.01%	87.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.61	0.83	0.60	0.51	0.86	0.63	-1.94%
YoY %	-8.20%	-26.51%	38.33%	17.65%	-40.70%	36.51%	-	-
Horiz. %	88.89%	96.83%	131.75%	95.24%	80.95%	136.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos