Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     5.12%    YoY -     45.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 117,804 125,369 134,046 142,514 135,160 143,160 143,514 -12.34%
  QoQ % -6.03% -6.47% -5.94% 5.44% -5.59% -0.25% -
  Horiz. % 82.08% 87.36% 93.40% 99.30% 94.18% 99.75% 100.00%
PBT 20,212 15,590 15,854 13,974 14,840 18,413 18,506 6.06%
  QoQ % 29.65% -1.67% 13.46% -5.84% -19.40% -0.51% -
  Horiz. % 109.21% 84.24% 85.67% 75.51% 80.19% 99.49% 100.00%
Tax -4,844 -4,079 -3,986 -3,602 -4,892 -3,513 -3,264 30.14%
  QoQ % -18.75% -2.32% -10.68% 26.37% -39.25% -7.63% -
  Horiz. % 148.41% 124.97% 122.14% 110.36% 149.88% 107.63% 100.00%
NP 15,368 11,511 11,868 10,372 9,948 14,900 15,242 0.55%
  QoQ % 33.51% -3.01% 14.42% 4.26% -33.23% -2.25% -
  Horiz. % 100.82% 75.52% 77.86% 68.05% 65.26% 97.75% 100.00%
NP to SH 13,144 10,398 10,821 9,398 8,940 14,047 14,360 -5.73%
  QoQ % 26.41% -3.91% 15.15% 5.12% -36.36% -2.18% -
  Horiz. % 91.53% 72.41% 75.36% 65.45% 62.26% 97.82% 100.00%
Tax Rate 23.97 % 26.16 % 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 22.70%
  QoQ % -8.37% 4.02% -2.44% -21.78% 72.75% 8.16% -
  Horiz. % 135.88% 148.30% 142.57% 146.15% 186.85% 108.16% 100.00%
Total Cost 102,436 113,858 122,178 132,142 125,212 128,260 128,272 -13.94%
  QoQ % -10.03% -6.81% -7.54% 5.53% -2.38% -0.01% -
  Horiz. % 79.86% 88.76% 95.25% 103.02% 97.61% 99.99% 100.00%
Net Worth 467,342 464,079 464,293 458,972 450,604 453,756 449,656 2.61%
  QoQ % 0.70% -0.05% 1.16% 1.86% -0.69% 0.91% -
  Horiz. % 103.93% 103.21% 103.26% 102.07% 100.21% 100.91% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 467,342 464,079 464,293 458,972 450,604 453,756 449,656 2.61%
  QoQ % 0.70% -0.05% 1.16% 1.86% -0.69% 0.91% -
  Horiz. % 103.93% 103.21% 103.26% 102.07% 100.21% 100.91% 100.00%
NOSH 365,111 365,416 365,585 364,263 360,483 363,005 362,626 0.46%
  QoQ % -0.08% -0.05% 0.36% 1.05% -0.69% 0.10% -
  Horiz. % 100.69% 100.77% 100.82% 100.45% 99.41% 100.10% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.05 % 9.18 % 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 14.74%
  QoQ % 42.16% 3.73% 21.57% -1.09% -29.30% -1.98% -
  Horiz. % 122.88% 86.44% 83.33% 68.55% 69.30% 98.02% 100.00%
ROE 2.81 % 2.24 % 2.33 % 2.05 % 1.98 % 3.10 % 3.19 % -8.12%
  QoQ % 25.45% -3.86% 13.66% 3.54% -36.13% -2.82% -
  Horiz. % 88.09% 70.22% 73.04% 64.26% 62.07% 97.18% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.27 34.31 36.67 39.12 37.49 39.44 39.58 -12.74%
  QoQ % -5.95% -6.44% -6.26% 4.35% -4.94% -0.35% -
  Horiz. % 81.53% 86.69% 92.65% 98.84% 94.72% 99.65% 100.00%
EPS 3.60 2.85 2.96 2.58 2.48 3.87 3.96 -6.16%
  QoQ % 26.32% -3.72% 14.73% 4.03% -35.92% -2.27% -
  Horiz. % 90.91% 71.97% 74.75% 65.15% 62.63% 97.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 2.14%
  QoQ % 0.79% 0.00% 0.79% 0.80% 0.00% 0.81% -
  Horiz. % 103.23% 102.42% 102.42% 101.61% 100.81% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.27 34.34 36.72 39.04 37.02 39.22 39.31 -12.34%
  QoQ % -6.03% -6.48% -5.94% 5.46% -5.61% -0.23% -
  Horiz. % 82.09% 87.36% 93.41% 99.31% 94.17% 99.77% 100.00%
EPS 3.60 2.85 2.96 2.57 2.45 3.85 3.93 -5.68%
  QoQ % 26.32% -3.72% 15.18% 4.90% -36.36% -2.04% -
  Horiz. % 91.60% 72.52% 75.32% 65.39% 62.34% 97.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2802 1.2712 1.2718 1.2572 1.2343 1.2430 1.2317 2.61%
  QoQ % 0.71% -0.05% 1.16% 1.86% -0.70% 0.92% -
  Horiz. % 103.94% 103.21% 103.26% 102.07% 100.21% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 -
P/RPS 1.52 1.49 1.28 1.53 1.87 1.52 1.90 -13.83%
  QoQ % 2.01% 16.41% -16.34% -18.18% 23.03% -20.00% -
  Horiz. % 80.00% 78.42% 67.37% 80.53% 98.42% 80.00% 100.00%
P/EPS 13.61 17.92 15.88 23.26 28.23 15.51 18.94 -19.79%
  QoQ % -24.05% 12.85% -31.73% -17.61% 82.01% -18.11% -
  Horiz. % 71.86% 94.61% 83.84% 122.81% 149.05% 81.89% 100.00%
EY 7.35 5.58 6.30 4.30 3.54 6.45 5.28 24.70%
  QoQ % 31.72% -11.43% 46.51% 21.47% -45.12% 22.16% -
  Horiz. % 139.20% 105.68% 119.32% 81.44% 67.05% 122.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.40 0.37 0.48 0.56 0.48 0.60 -26.27%
  QoQ % -5.00% 8.11% -22.92% -14.29% 16.67% -20.00% -
  Horiz. % 63.33% 66.67% 61.67% 80.00% 93.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 -
Price 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 -
P/RPS 1.49 1.43 1.53 1.25 1.57 1.65 1.52 -1.32%
  QoQ % 4.20% -6.54% 22.40% -20.38% -4.85% 8.55% -
  Horiz. % 98.03% 94.08% 100.66% 82.24% 103.29% 108.55% 100.00%
P/EPS 13.33 17.22 18.92 18.99 23.79 16.80 15.15 -8.19%
  QoQ % -22.59% -8.99% -0.37% -20.18% 41.61% 10.89% -
  Horiz. % 87.99% 113.66% 124.88% 125.35% 157.03% 110.89% 100.00%
EY 7.50 5.81 5.29 5.27 4.20 5.95 6.60 8.90%
  QoQ % 29.09% 9.83% 0.38% 25.48% -29.41% -9.85% -
  Horiz. % 113.64% 88.03% 80.15% 79.85% 63.64% 90.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.39 0.44 0.39 0.47 0.52 0.48 -14.43%
  QoQ % -2.56% -11.36% 12.82% -17.02% -9.62% 8.33% -
  Horiz. % 79.17% 81.25% 91.67% 81.25% 97.92% 108.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers