[AMVERTON] YoY TTM 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
QoQ- 9.04%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 115,329 121,418 153,712 141,791 140,197 139,740 125,283 -1.36%
PBT 28,024 30,627 52,360 45,475 37,859 33,752 15,763 10.05%
Tax -6,623 -4,606 -13,037 -12,375 -9,259 -6,262 -4,083 8.38%
NP 21,401 26,021 39,323 33,100 28,600 27,490 11,680 10.60%
-
NP to SH 20,069 23,851 34,948 32,079 27,133 25,741 10,524 11.34%
-
Tax Rate 23.63% 15.04% 24.90% 27.21% 24.46% 18.55% 25.90% -
Total Cost 93,928 95,397 114,389 108,691 111,597 112,250 113,603 -3.11%
-
Net Worth 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 5,475 - - - -
Div Payout % - - - 17.07% - - - -
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 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,848 0.00%
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% 19.67% 9.32% -
ROE 3.25% 3.98% 6.02% 5.86% 5.23% 5.26% 2.27% -
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 31.59 33.26 42.11 38.84 38.40 38.28 34.34 -1.38%
EPS 5.50 6.53 9.57 8.79 7.43 7.05 2.88 11.37%
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 38.28 34.32 -1.37%
EPS 5.50 6.53 9.57 8.79 7.43 7.05 2.88 11.37%
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 1.2693 4.88%
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 3.17 2.62 1.90 2.51 1.22 1.15 1.49 13.39%
P/EPS 18.19 13.32 8.36 11.10 6.32 6.24 17.68 0.47%
EY 5.50 7.51 11.97 9.01 15.81 16.03 5.66 -0.47%
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 4.34 2.38 2.18 2.75 1.48 1.23 1.43 20.30%
P/EPS 24.92 12.09 9.61 12.18 7.67 6.67 16.99 6.58%
EY 4.01 8.27 10.41 8.21 13.04 15.00 5.89 -6.20%
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