[AMVERTON] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 116.92%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 82,714 88,949 113,955 96,394 101,132 97,123 100,535 -3.19%
PBT 21,607 21,169 32,837 27,876 24,449 21,459 11,891 10.45%
Tax -5,420 -5,731 -7,419 -7,505 -6,149 -3,207 -2,990 10.41%
NP 16,187 15,438 25,418 20,371 18,300 18,252 8,901 10.47%
-
NP to SH 15,583 14,401 22,933 19,332 17,045 16,813 8,116 11.47%
-
Tax Rate 25.08% 27.07% 22.59% 26.92% 25.15% 14.94% 25.15% -
Total Cost 66,527 73,511 88,537 76,023 82,832 78,871 91,634 -5.19%
-
Net Worth 613,307 587,753 565,849 536,644 507,438 481,413 464,293 4.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 613,307 587,753 565,849 536,644 507,438 481,413 464,293 4.74%
NOSH 365,064 365,064 365,064 365,064 365,064 364,707 365,585 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.57% 17.36% 22.31% 21.13% 18.10% 18.79% 8.85% -
ROE 2.54% 2.45% 4.05% 3.60% 3.36% 3.49% 1.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.66 24.37 31.22 26.40 27.70 26.63 27.50 -3.17%
EPS 4.27 3.94 6.28 5.30 4.67 4.61 2.22 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.61 1.55 1.47 1.39 1.32 1.27 4.76%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.66 24.37 31.22 26.40 27.70 26.60 27.54 -3.19%
EPS 4.27 3.94 6.28 5.30 4.67 4.61 2.22 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.61 1.55 1.47 1.39 1.3187 1.2718 4.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.05 0.87 1.29 0.95 0.47 0.435 0.47 -
P/RPS 4.63 3.57 4.13 3.60 1.70 1.63 1.71 18.04%
P/EPS 24.60 22.05 20.54 17.94 10.07 9.44 21.17 2.53%
EY 4.07 4.53 4.87 5.57 9.93 10.60 4.72 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.83 0.65 0.34 0.33 0.37 9.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 -
Price 1.04 0.88 1.03 0.93 0.49 0.42 0.56 -
P/RPS 4.59 3.61 3.30 3.52 1.77 1.58 2.04 14.45%
P/EPS 24.36 22.31 16.40 17.56 10.49 9.11 25.23 -0.58%
EY 4.10 4.48 6.10 5.69 9.53 10.98 3.96 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.66 0.63 0.35 0.32 0.44 5.87%

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