Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2006-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     59.19%    YoY -     118.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,073 98,824 112,004 91,980 90,644 94,318 95,788 4.32%
  QoQ % 3.29% -11.77% 21.77% 1.47% -3.90% -1.53% -
  Horiz. % 106.56% 103.17% 116.93% 96.02% 94.63% 98.47% 100.00%
PBT 23,581 18,888 14,076 24,398 15,938 15,368 13,628 44.08%
  QoQ % 24.85% 34.19% -42.31% 53.07% 3.71% 12.77% -
  Horiz. % 173.04% 138.60% 103.29% 179.03% 116.96% 112.77% 100.00%
Tax -5,956 -3,646 -2,828 -4,357 -3,054 -3,812 -3,172 52.14%
  QoQ % -63.36% -28.93% 35.09% -42.63% 19.87% -20.18% -
  Horiz. % 187.77% 114.94% 89.16% 137.36% 96.30% 120.18% 100.00%
NP 17,625 15,242 11,248 20,041 12,884 11,556 10,456 41.59%
  QoQ % 15.64% 35.51% -43.88% 55.55% 11.49% 10.52% -
  Horiz. % 168.57% 145.77% 107.57% 191.67% 123.22% 110.52% 100.00%
NP to SH 15,980 13,716 9,560 18,680 11,734 10,432 9,324 43.17%
  QoQ % 16.51% 43.47% -48.82% 59.19% 12.49% 11.88% -
  Horiz. % 171.39% 147.10% 102.53% 200.34% 125.85% 111.88% 100.00%
Tax Rate 25.26 % 19.30 % 20.09 % 17.86 % 19.17 % 24.80 % 23.28 % 5.59%
  QoQ % 30.88% -3.93% 12.49% -6.83% -22.70% 6.53% -
  Horiz. % 108.51% 82.90% 86.30% 76.72% 82.35% 106.53% 100.00%
Total Cost 84,448 83,582 100,756 71,939 77,760 82,762 85,332 -0.69%
  QoQ % 1.04% -17.05% 40.06% -7.49% -6.04% -3.01% -
  Horiz. % 98.96% 97.95% 118.08% 84.30% 91.13% 96.99% 100.00%
Net Worth 416,397 415,828 411,007 409,291 417,413 415,649 396,360 3.34%
  QoQ % 0.14% 1.17% 0.42% -1.95% 0.42% 4.87% -
  Horiz. % 105.06% 104.91% 103.70% 103.26% 105.31% 104.87% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,358 - - 10,884 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.48% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 7.27 % - % - % 116.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 6.23% 0.00% 0.00% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 416,397 415,828 411,007 409,291 417,413 415,649 396,360 3.34%
  QoQ % 0.14% 1.17% 0.42% -1.95% 0.42% 4.87% -
  Horiz. % 105.06% 104.91% 103.70% 103.26% 105.31% 104.87% 100.00%
NOSH 361,056 90,594 90,530 90,551 90,545 90,555 90,700 150.96%
  QoQ % 298.54% 0.07% -0.02% 0.01% -0.01% -0.16% -
  Horiz. % 398.08% 99.88% 99.81% 99.84% 99.83% 99.84% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.27 % 15.42 % 10.04 % 21.79 % 14.21 % 12.25 % 10.92 % 35.70%
  QoQ % 12.00% 53.59% -53.92% 53.34% 16.00% 12.18% -
  Horiz. % 158.15% 141.21% 91.94% 199.54% 130.13% 112.18% 100.00%
ROE 3.84 % 3.30 % 2.33 % 4.56 % 2.81 % 2.51 % 2.35 % 38.69%
  QoQ % 16.36% 41.63% -48.90% 62.28% 11.95% 6.81% -
  Horiz. % 163.40% 140.43% 99.15% 194.04% 119.57% 106.81% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.19 109.08 123.72 101.58 100.11 104.15 105.61 -58.51%
  QoQ % -74.16% -11.83% 21.80% 1.47% -3.88% -1.38% -
  Horiz. % 26.69% 103.29% 117.15% 96.18% 94.79% 98.62% 100.00%
EPS 4.41 15.14 10.56 20.63 12.96 11.52 10.28 -43.09%
  QoQ % -70.87% 43.37% -48.81% 59.18% 12.50% 12.06% -
  Horiz. % 42.90% 147.28% 102.72% 200.68% 126.07% 112.06% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% 100.00%
NAPS 1.1500 4.5900 4.5400 4.5200 4.6100 4.5900 4.3700 -58.90%
  QoQ % -74.95% 1.10% 0.44% -1.95% 0.44% 5.03% -
  Horiz. % 26.32% 105.03% 103.89% 103.43% 105.49% 105.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.96 27.07 30.68 25.20 24.83 25.84 26.24 4.32%
  QoQ % 3.29% -11.77% 21.75% 1.49% -3.91% -1.52% -
  Horiz. % 106.55% 103.16% 116.92% 96.04% 94.63% 98.48% 100.00%
EPS 4.38 3.76 2.62 5.12 3.21 2.86 2.55 43.38%
  QoQ % 16.49% 43.51% -48.83% 59.50% 12.24% 12.16% -
  Horiz. % 171.76% 147.45% 102.75% 200.78% 125.88% 112.16% 100.00%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 2.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.42% 0.00% 0.00% 100.00%
NAPS 1.1406 1.1391 1.1259 1.1212 1.1434 1.1386 1.0857 3.34%
  QoQ % 0.13% 1.17% 0.42% -1.94% 0.42% 4.87% -
  Horiz. % 105.06% 104.92% 103.70% 103.27% 105.31% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 0.3400 -
P/RPS 3.26 0.61 0.34 0.35 0.35 0.33 0.32 369.28%
  QoQ % 434.43% 79.41% -2.86% 0.00% 6.06% 3.13% -
  Horiz. % 1,018.75% 190.63% 106.25% 109.38% 109.38% 103.13% 100.00%
P/EPS 20.85 4.43 3.98 1.75 2.70 2.95 3.31 240.70%
  QoQ % 370.65% 11.31% 127.43% -35.19% -8.47% -10.88% -
  Horiz. % 629.91% 133.84% 120.24% 52.87% 81.57% 89.12% 100.00%
EY 4.80 22.60 25.14 57.30 37.03 33.88 30.24 -70.65%
  QoQ % -78.76% -10.10% -56.13% 54.74% 9.30% 12.04% -
  Horiz. % 15.87% 74.74% 83.13% 189.48% 122.45% 112.04% 100.00%
DY 0.00 0.00 0.00 4.17 0.00 0.00 35.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11.82% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.15 0.09 0.08 0.08 0.07 0.08 363.51%
  QoQ % 433.33% 66.67% 12.50% 0.00% 14.29% -12.50% -
  Horiz. % 1,000.00% 187.50% 112.50% 100.00% 100.00% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 0.3400 -
P/RPS 3.41 0.67 0.51 0.37 0.34 0.35 0.32 383.55%
  QoQ % 408.96% 31.37% 37.84% 8.82% -2.86% 9.38% -
  Horiz. % 1,065.63% 209.38% 159.38% 115.62% 106.25% 109.38% 100.00%
P/EPS 21.75 4.82 5.97 1.84 2.62 3.13 3.31 250.42%
  QoQ % 351.24% -19.26% 224.46% -29.77% -16.29% -5.44% -
  Horiz. % 657.10% 145.62% 180.36% 55.59% 79.15% 94.56% 100.00%
EY 4.60 20.74 16.76 54.29 38.12 32.00 30.24 -71.47%
  QoQ % -77.82% 23.75% -69.13% 42.42% 19.12% 5.82% -
  Horiz. % 15.21% 68.58% 55.42% 179.53% 126.06% 105.82% 100.00%
DY 0.00 0.00 0.00 3.95 0.00 0.00 35.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11.19% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.16 0.14 0.08 0.07 0.08 0.08 375.02%
  QoQ % 418.75% 14.29% 75.00% 14.29% -12.50% 0.00% -
  Horiz. % 1,037.50% 200.00% 175.00% 100.00% 87.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS