Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     20.70%    YoY -     3.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 119,773 117,634 77,164 124,808 102,073 98,824 112,004 4.56%
  QoQ % 1.82% 52.45% -38.17% 22.27% 3.29% -11.77% -
  Horiz. % 106.94% 105.03% 68.89% 111.43% 91.13% 88.23% 100.00%
PBT 8,385 5,114 3,892 27,664 23,581 18,888 14,076 -29.13%
  QoQ % 63.97% 31.40% -85.93% 17.31% 24.85% 34.19% -
  Horiz. % 59.57% 36.33% 27.65% 196.53% 167.53% 134.19% 100.00%
Tax -1,581 -766 -1,048 -6,737 -5,956 -3,646 -2,828 -32.06%
  QoQ % -106.44% 26.91% 84.44% -13.11% -63.36% -28.93% -
  Horiz. % 55.92% 27.09% 37.06% 238.22% 210.61% 128.93% 100.00%
NP 6,804 4,348 2,844 20,927 17,625 15,242 11,248 -28.41%
  QoQ % 56.49% 52.88% -86.41% 18.73% 15.64% 35.51% -
  Horiz. % 60.49% 38.66% 25.28% 186.05% 156.70% 135.51% 100.00%
NP to SH 5,225 2,564 984 19,288 15,980 13,716 9,560 -33.08%
  QoQ % 103.80% 160.57% -94.90% 20.70% 16.51% 43.47% -
  Horiz. % 54.66% 26.82% 10.29% 201.76% 167.15% 143.47% 100.00%
Tax Rate 18.86 % 14.98 % 26.93 % 24.35 % 25.26 % 19.30 % 20.09 % -4.11%
  QoQ % 25.90% -44.37% 10.60% -3.60% 30.88% -3.93% -
  Horiz. % 93.88% 74.56% 134.05% 121.20% 125.73% 96.07% 100.00%
Total Cost 112,969 113,286 74,320 103,881 84,448 83,582 100,756 7.90%
  QoQ % -0.28% 52.43% -28.46% 23.01% 1.04% -17.05% -
  Horiz. % 112.12% 112.44% 73.76% 103.10% 83.81% 82.95% 100.00%
Net Worth 424,558 428,554 411,171 424,445 416,397 415,828 411,007 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.93% 0.14% 1.17% -
  Horiz. % 103.30% 104.27% 100.04% 103.27% 101.31% 101.17% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 424,558 428,554 411,171 424,445 416,397 415,828 411,007 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.93% 0.14% 1.17% -
  Horiz. % 103.30% 104.27% 100.04% 103.27% 101.31% 101.17% 100.00%
NOSH 362,870 366,285 351,428 362,773 361,056 90,594 90,530 151.69%
  QoQ % -0.93% 4.23% -3.13% 0.48% 298.54% 0.07% -
  Horiz. % 400.83% 404.60% 388.19% 400.72% 398.82% 100.07% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.68 % 3.70 % 3.69 % 16.77 % 17.27 % 15.42 % 10.04 % -31.53%
  QoQ % 53.51% 0.27% -78.00% -2.90% 12.00% 53.59% -
  Horiz. % 56.57% 36.85% 36.75% 167.03% 172.01% 153.59% 100.00%
ROE 1.23 % 0.60 % 0.24 % 4.54 % 3.84 % 3.30 % 2.33 % -34.61%
  QoQ % 105.00% 150.00% -94.71% 18.23% 16.36% 41.63% -
  Horiz. % 52.79% 25.75% 10.30% 194.85% 164.81% 141.63% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.01 32.12 21.96 34.40 28.19 109.08 123.72 -58.46%
  QoQ % 2.77% 46.27% -36.16% 22.03% -74.16% -11.83% -
  Horiz. % 26.68% 25.96% 17.75% 27.80% 22.79% 88.17% 100.00%
EPS 1.44 0.70 0.28 5.32 4.41 15.14 10.56 -73.41%
  QoQ % 105.71% 150.00% -94.74% 20.63% -70.87% 43.37% -
  Horiz. % 13.64% 6.63% 2.65% 50.38% 41.76% 143.37% 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 1.1700 1.1700 1.1700 1.1700 1.1500 4.5900 4.5400 -59.40%
  QoQ % 0.00% 0.00% 0.00% 1.74% -74.95% 1.10% -
  Horiz. % 25.77% 25.77% 25.77% 25.77% 25.33% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.81 32.22 21.14 34.19 27.96 27.07 30.68 4.56%
  QoQ % 1.83% 52.41% -38.17% 22.28% 3.29% -11.77% -
  Horiz. % 106.94% 105.02% 68.90% 111.44% 91.13% 88.23% 100.00%
EPS 1.43 0.70 0.27 5.28 4.38 3.76 2.62 -33.14%
  QoQ % 104.29% 159.26% -94.89% 20.55% 16.49% 43.51% -
  Horiz. % 54.58% 26.72% 10.31% 201.53% 167.18% 143.51% 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 1.1630 1.1739 1.1263 1.1627 1.1406 1.1391 1.1259 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.94% 0.13% 1.17% -
  Horiz. % 103.30% 104.26% 100.04% 103.27% 101.31% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.4500 0.5100 0.6100 0.8400 0.9200 0.6700 0.4200 -
P/RPS 1.36 1.59 2.78 2.44 3.26 0.61 0.34 151.35%
  QoQ % -14.47% -42.81% 13.93% -25.15% 434.43% 79.41% -
  Horiz. % 400.00% 467.65% 817.65% 717.65% 958.82% 179.41% 100.00%
P/EPS 31.25 72.86 217.86 15.80 20.85 4.43 3.98 293.56%
  QoQ % -57.11% -66.56% 1,278.86% -24.22% 370.65% 11.31% -
  Horiz. % 785.18% 1,830.65% 5,473.87% 396.98% 523.87% 111.31% 100.00%
EY 3.20 1.37 0.46 6.33 4.80 22.60 25.14 -74.60%
  QoQ % 133.58% 197.83% -92.73% 31.87% -78.76% -10.10% -
  Horiz. % 12.73% 5.45% 1.83% 25.18% 19.09% 89.90% 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 0.44 0.52 0.72 0.80 0.15 0.09 160.55%
  QoQ % -13.64% -15.38% -27.78% -10.00% 433.33% 66.67% -
  Horiz. % 422.22% 488.89% 577.78% 800.00% 888.89% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.3100 0.4400 0.7300 0.6200 0.9600 0.7300 0.6300 -
P/RPS 0.94 1.37 3.32 1.80 3.41 0.67 0.51 50.16%
  QoQ % -31.39% -58.73% 84.44% -47.21% 408.96% 31.37% -
  Horiz. % 184.31% 268.63% 650.98% 352.94% 668.63% 131.37% 100.00%
P/EPS 21.53 62.86 260.71 11.66 21.75 4.82 5.97 134.62%
  QoQ % -65.75% -75.89% 2,135.93% -46.39% 351.24% -19.26% -
  Horiz. % 360.64% 1,052.93% 4,367.00% 195.31% 364.32% 80.74% 100.00%
EY 4.65 1.59 0.38 8.58 4.60 20.74 16.76 -57.36%
  QoQ % 192.45% 318.42% -95.57% 86.52% -77.82% 23.75% -
  Horiz. % 27.74% 9.49% 2.27% 51.19% 27.45% 123.75% 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 0.26 0.38 0.62 0.53 0.83 0.16 0.14 50.92%
  QoQ % -31.58% -38.71% 16.98% -36.14% 418.75% 14.29% -
  Horiz. % 185.71% 271.43% 442.86% 378.57% 592.86% 114.29% 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
 
 

405  512  600  930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 DGSB 0.19-0.04 
 IRIS 0.31+0.045 
 KGROUP-OR 0.005-0.015 
 MLAB 0.0250.00 
 MAHSING 1.12-0.01 
 AT 0.0850.00 
 KGROUP 0.060.00 
 LUSTER 0.19-0.005 
 DSONIC 0.565+0.04 

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