Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2005-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     4.93%    YoY -     20.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 90,644 94,318 95,788 96,554 93,634 86,586 100,800 -6.83%
  QoQ % -3.90% -1.53% -0.79% 3.12% 8.14% -14.10% -
  Horiz. % 89.92% 93.57% 95.03% 95.79% 92.89% 85.90% 100.00%
PBT 15,938 15,368 13,628 12,365 12,085 12,612 10,664 30.69%
  QoQ % 3.71% 12.77% 10.21% 2.31% -4.18% 18.27% -
  Horiz. % 149.46% 144.11% 127.79% 115.95% 113.33% 118.27% 100.00%
Tax -3,054 -3,812 -3,172 -2,116 -2,224 -3,164 -5,252 -30.30%
  QoQ % 19.87% -20.18% -49.91% 4.86% 29.71% 39.76% -
  Horiz. % 58.16% 72.58% 60.40% 40.29% 42.35% 60.24% 100.00%
NP 12,884 11,556 10,456 10,249 9,861 9,448 5,412 78.20%
  QoQ % 11.49% 10.52% 2.02% 3.93% 4.37% 74.58% -
  Horiz. % 238.06% 213.53% 193.20% 189.38% 182.21% 174.58% 100.00%
NP to SH 11,734 10,432 9,324 8,544 8,142 7,766 5,412 67.44%
  QoQ % 12.49% 11.88% 9.13% 4.93% 4.85% 43.50% -
  Horiz. % 216.83% 192.76% 172.28% 157.87% 150.46% 143.50% 100.00%
Tax Rate 19.17 % 24.80 % 23.28 % 17.11 % 18.40 % 25.09 % 49.25 % -46.66%
  QoQ % -22.70% 6.53% 36.06% -7.01% -26.66% -49.06% -
  Horiz. % 38.92% 50.36% 47.27% 34.74% 37.36% 50.94% 100.00%
Total Cost 77,760 82,762 85,332 86,305 83,773 77,138 95,388 -12.72%
  QoQ % -6.04% -3.01% -1.13% 3.02% 8.60% -19.13% -
  Horiz. % 81.52% 86.76% 89.46% 90.48% 87.82% 80.87% 100.00%
Net Worth 417,413 415,649 396,360 409,472 372,400 369,292 367,761 8.80%
  QoQ % 0.42% 4.87% -3.20% 9.95% 0.84% 0.42% -
  Horiz. % 113.50% 113.02% 107.78% 111.34% 101.26% 100.42% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 10,884 2,264 - - - -
  QoQ % 0.00% 0.00% 380.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 480.58% 100.00% - - -
Div Payout % - % - % 116.73 % 26.51 % - % - % - % -
  QoQ % 0.00% 0.00% 340.32% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 440.32% 100.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 417,413 415,649 396,360 409,472 372,400 369,292 367,761 8.80%
  QoQ % 0.42% 4.87% -3.20% 9.95% 0.84% 0.42% -
  Horiz. % 113.50% 113.02% 107.78% 111.34% 101.26% 100.42% 100.00%
NOSH 90,545 90,555 90,700 90,591 90,608 90,512 90,805 -0.19%
  QoQ % -0.01% -0.16% 0.12% -0.02% 0.11% -0.32% -
  Horiz. % 99.71% 99.72% 99.88% 99.76% 99.78% 99.68% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.21 % 12.25 % 10.92 % 10.61 % 10.53 % 10.91 % 5.37 % 91.20%
  QoQ % 16.00% 12.18% 2.92% 0.76% -3.48% 103.17% -
  Horiz. % 264.62% 228.12% 203.35% 197.58% 196.09% 203.17% 100.00%
ROE 2.81 % 2.51 % 2.35 % 2.09 % 2.19 % 2.10 % 1.47 % 53.96%
  QoQ % 11.95% 6.81% 12.44% -4.57% 4.29% 42.86% -
  Horiz. % 191.16% 170.75% 159.86% 142.18% 148.98% 142.86% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.11 104.15 105.61 106.58 103.34 95.66 111.01 -6.65%
  QoQ % -3.88% -1.38% -0.91% 3.14% 8.03% -13.83% -
  Horiz. % 90.18% 93.82% 95.14% 96.01% 93.09% 86.17% 100.00%
EPS 12.96 11.52 10.28 9.44 8.99 8.58 5.96 67.76%
  QoQ % 12.50% 12.06% 8.90% 5.01% 4.78% 43.96% -
  Horiz. % 217.45% 193.29% 172.48% 158.39% 150.84% 143.96% 100.00%
DPS 0.00 0.00 12.00 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 380.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 480.00% 100.00% - - -
NAPS 4.6100 4.5900 4.3700 4.5200 4.1100 4.0800 4.0500 9.01%
  QoQ % 0.44% 5.03% -3.32% 9.98% 0.74% 0.74% -
  Horiz. % 113.83% 113.33% 107.90% 111.60% 101.48% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.83 25.84 26.24 26.45 25.65 23.72 27.61 -6.82%
  QoQ % -3.91% -1.52% -0.79% 3.12% 8.14% -14.09% -
  Horiz. % 89.93% 93.59% 95.04% 95.80% 92.90% 85.91% 100.00%
EPS 3.21 2.86 2.55 2.34 2.23 2.13 1.48 67.48%
  QoQ % 12.24% 12.16% 8.97% 4.93% 4.69% 43.92% -
  Horiz. % 216.89% 193.24% 172.30% 158.11% 150.68% 143.92% 100.00%
DPS 0.00 0.00 2.98 0.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 380.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 480.65% 100.00% - - -
NAPS 1.1434 1.1386 1.0857 1.1216 1.0201 1.0116 1.0074 8.80%
  QoQ % 0.42% 4.87% -3.20% 9.95% 0.84% 0.42% -
  Horiz. % 113.50% 113.02% 107.77% 111.34% 101.26% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.3500 0.3400 0.3400 0.3700 0.3900 0.3500 0.4100 -
P/RPS 0.35 0.33 0.32 0.35 0.38 0.37 0.37 -3.63%
  QoQ % 6.06% 3.13% -8.57% -7.89% 2.70% 0.00% -
  Horiz. % 94.59% 89.19% 86.49% 94.59% 102.70% 100.00% 100.00%
P/EPS 2.70 2.95 3.31 3.92 4.34 4.08 6.88 -46.37%
  QoQ % -8.47% -10.88% -15.56% -9.68% 6.37% -40.70% -
  Horiz. % 39.24% 42.88% 48.11% 56.98% 63.08% 59.30% 100.00%
EY 37.03 33.88 30.24 25.49 23.04 24.51 14.54 86.39%
  QoQ % 9.30% 12.04% 18.63% 10.63% -6.00% 68.57% -
  Horiz. % 254.68% 233.01% 207.98% 175.31% 158.46% 168.57% 100.00%
DY 0.00 0.00 35.29 6.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 422.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 522.04% 100.00% - - -
P/NAPS 0.08 0.07 0.08 0.08 0.09 0.09 0.10 -13.81%
  QoQ % 14.29% -12.50% 0.00% -11.11% 0.00% -10.00% -
  Horiz. % 80.00% 70.00% 80.00% 80.00% 90.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 -
Price 0.3400 0.3600 0.3400 0.3500 0.4000 0.3700 0.3500 -
P/RPS 0.34 0.35 0.32 0.33 0.39 0.39 0.32 4.12%
  QoQ % -2.86% 9.38% -3.03% -15.38% 0.00% 21.87% -
  Horiz. % 106.25% 109.38% 100.00% 103.13% 121.88% 121.88% 100.00%
P/EPS 2.62 3.13 3.31 3.71 4.45 4.31 5.87 -41.57%
  QoQ % -16.29% -5.44% -10.78% -16.63% 3.25% -26.58% -
  Horiz. % 44.63% 53.32% 56.39% 63.20% 75.81% 73.42% 100.00%
EY 38.12 32.00 30.24 26.95 22.47 23.19 17.03 71.03%
  QoQ % 19.12% 5.82% 12.21% 19.94% -3.10% 36.17% -
  Horiz. % 223.84% 187.90% 177.57% 158.25% 131.94% 136.17% 100.00%
DY 0.00 0.00 35.29 7.14 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 394.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 494.26% 100.00% - - -
P/NAPS 0.07 0.08 0.08 0.08 0.10 0.09 0.09 -15.41%
  QoQ % -12.50% 0.00% 0.00% -20.00% 11.11% 0.00% -
  Horiz. % 77.78% 88.89% 88.89% 88.89% 111.11% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS