[AMVERTON] YoY Cumulative 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- 87.67%

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
Cumulative Result
Revenue	43,440	61,926	60,719	51,623	54,367	67,399	59,854	-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	4,644	11,205	9,865	10,829	11,071	15,588	12,554	-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	-1,774	-2,793	-2,551	-2,942	-3,235	-3,353	-2,960	-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	2,870	8,412	7,314	7,887	7,836	12,235	9,594	-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	2,649	7,758	6,703	7,349	6,987	11,386	8,912	-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	40,570	53,514	53,405	43,736	46,531	55,164	50,260	-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	580,451	562,001	525,954	5.26%
YoY %	10.73%	3.51%	3.01%	4.40%	3.28%	6.85%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.36%	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	580,451	562,001	525,954	5.26%
YoY %	10.73%	3.51%	3.01%	4.40%	3.28%	6.85%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.36%	106.85%	100.00%	-
NOSH	365,064	365,064	365,064	365,064	365,064	364,935	365,245	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.04%	-0.08%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.95%	99.95%	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	0.37%	1.20%	1.07%	1.21%	1.20%	2.03%	1.69%	-
YoY %	-69.17%	12.15%	-11.57%	0.83%	-40.89%	20.12%	-	-
Horiz. %	21.89%	71.01%	63.31%	71.60%	71.01%	120.12%	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	11.90	16.96	16.63	14.14	14.89	18.47	16.39	-5.19%
YoY %	-29.83%	1.98%	17.61%	-5.04%	-19.38%	12.69%	-	-
Horiz. %	72.61%	103.48%	101.46%	86.27%	90.85%	112.69%	100.00%	-
EPS	0.73	2.13	1.84	2.01	1.91	3.12	2.44	-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	11.90	16.96	16.63	14.14	14.89	18.46	16.40	-5.20%
YoY %	-29.83%	1.98%	17.61%	-5.04%	-19.34%	12.56%	-	-
Horiz. %	72.56%	103.41%	101.40%	86.22%	90.79%	112.56%	100.00%	-
EPS	0.73	2.13	1.84	2.01	1.91	3.12	2.44	-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	1.5395	1.4407	5.26%
YoY %	10.73%	3.51%	3.01%	4.40%	3.28%	6.86%	-	-
Horiz. %	136.04%	122.86%	118.69%	115.22%	110.36%	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	9.08	5.60	9.56	7.00	6.11	7.47	6.22	6.50%
YoY %	62.14%	-41.42%	36.57%	14.57%	-18.21%	20.10%	-	-
Horiz. %	145.98%	90.03%	153.70%	112.54%	98.23%	120.10%	100.00%	-
P/EPS	148.84	44.70	86.60	49.18	47.55	44.23	41.80	23.56%
YoY %	232.98%	-48.38%	76.09%	3.43%	7.51%	5.81%	-	-
Horiz. %	356.08%	106.94%	207.18%	117.66%	113.76%	105.81%	100.00%	-
EY	0.67	2.24	1.15	2.03	2.10	2.26	2.39	-19.09%
YoY %	-70.09%	94.78%	-43.35%	-3.33%	-7.08%	-5.44%	-	-
Horiz. %	28.03%	93.72%	48.12%	84.94%	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	9.24	6.37	8.54	7.07	5.47	7.20	5.52	8.96%
YoY %	45.05%	-25.41%	20.79%	29.25%	-24.03%	30.43%	-	-
Horiz. %	167.39%	115.40%	154.71%	128.08%	99.09%	130.43%	100.00%	-
P/EPS	151.59	50.82	77.34	49.68	42.58	42.63	37.09	26.43%
YoY %	198.29%	-34.29%	55.68%	16.67%	-0.12%	14.94%	-	-
Horiz. %	408.71%	137.02%	208.52%	133.94%	114.80%	114.94%	100.00%	-
EY	0.66	1.97	1.29	2.01	2.35	2.35	2.70	-20.91%
YoY %	-66.50%	52.71%	-35.82%	-14.47%	0.00%	-12.96%	-	-
Horiz. %	24.44%	72.96%	47.78%	74.44%	87.04%	87.04%	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