Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -2.18%    YoY -     -24.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 134,046 142,514 135,160 143,160 143,514 126,552 83,864 36.67%
  QoQ % -5.94% 5.44% -5.59% -0.25% 13.40% 50.90% -
  Horiz. % 159.84% 169.93% 161.17% 170.70% 171.13% 150.90% 100.00%
PBT 15,854 13,974 14,840 18,413 18,506 8,776 3,820 158.04%
  QoQ % 13.46% -5.84% -19.40% -0.51% 110.88% 129.74% -
  Horiz. % 415.04% 365.81% 388.48% 482.02% 484.47% 229.74% 100.00%
Tax -3,986 -3,602 -4,892 -3,513 -3,264 -1,552 -1,088 137.49%
  QoQ % -10.68% 26.37% -39.25% -7.63% -110.31% -42.65% -
  Horiz. % 366.42% 331.07% 449.63% 322.89% 300.00% 142.65% 100.00%
NP 11,868 10,372 9,948 14,900 15,242 7,224 2,732 166.00%
  QoQ % 14.42% 4.26% -33.23% -2.25% 111.00% 164.42% -
  Horiz. % 434.41% 379.65% 364.13% 545.39% 557.93% 264.42% 100.00%
NP to SH 10,821 9,398 8,940 14,047 14,360 6,480 2,112 196.91%
  QoQ % 15.15% 5.12% -36.36% -2.18% 121.60% 206.82% -
  Horiz. % 512.37% 444.98% 423.30% 665.10% 679.92% 306.82% 100.00%
Tax Rate 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 17.68 % 28.48 % -7.95%
  QoQ % -2.44% -21.78% 72.75% 8.16% -0.23% -37.92% -
  Horiz. % 88.31% 90.52% 115.73% 66.99% 61.94% 62.08% 100.00%
Total Cost 122,178 132,142 125,212 128,260 128,272 119,328 81,132 31.35%
  QoQ % -7.54% 5.53% -2.38% -0.01% 7.50% 47.08% -
  Horiz. % 150.59% 162.87% 154.33% 158.09% 158.10% 147.08% 100.00%
Net Worth 464,293 458,972 450,604 453,756 449,656 444,134 425,919 5.91%
  QoQ % 1.16% 1.86% -0.69% 0.91% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.80% 106.54% 105.57% 104.28% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 464,293 458,972 450,604 453,756 449,656 444,134 425,919 5.91%
  QoQ % 1.16% 1.86% -0.69% 0.91% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.80% 106.54% 105.57% 104.28% 100.00%
NOSH 365,585 364,263 360,483 363,005 362,626 364,044 351,999 2.55%
  QoQ % 0.36% 1.05% -0.69% 0.10% -0.39% 3.42% -
  Horiz. % 103.86% 103.48% 102.41% 103.13% 103.02% 103.42% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 5.71 % 3.26 % 94.49%
  QoQ % 21.57% -1.09% -29.30% -1.98% 85.99% 75.15% -
  Horiz. % 271.47% 223.31% 225.77% 319.33% 325.77% 175.15% 100.00%
ROE 2.33 % 2.05 % 1.98 % 3.10 % 3.19 % 1.46 % 0.50 % 178.73%
  QoQ % 13.66% 3.54% -36.13% -2.82% 118.49% 192.00% -
  Horiz. % 466.00% 410.00% 396.00% 620.00% 638.00% 292.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.67 39.12 37.49 39.44 39.58 34.76 23.83 33.25%
  QoQ % -6.26% 4.35% -4.94% -0.35% 13.87% 45.87% -
  Horiz. % 153.88% 164.16% 157.32% 165.51% 166.09% 145.87% 100.00%
EPS 2.96 2.58 2.48 3.87 3.96 1.78 0.60 189.52%
  QoQ % 14.73% 4.03% -35.92% -2.27% 122.47% 196.67% -
  Horiz. % 493.33% 430.00% 413.33% 645.00% 660.00% 296.67% 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 1.2700 1.2600 1.2500 1.2500 1.2400 1.2200 1.2100 3.28%
  QoQ % 0.79% 0.80% 0.00% 0.81% 1.64% 0.83% -
  Horiz. % 104.96% 104.13% 103.31% 103.31% 102.48% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.72 39.04 37.02 39.22 39.31 34.67 22.97 36.68%
  QoQ % -5.94% 5.46% -5.61% -0.23% 13.38% 50.94% -
  Horiz. % 159.86% 169.96% 161.17% 170.74% 171.14% 150.94% 100.00%
EPS 2.96 2.57 2.45 3.85 3.93 1.78 0.58 196.13%
  QoQ % 15.18% 4.90% -36.36% -2.04% 120.79% 206.90% -
  Horiz. % 510.34% 443.10% 422.41% 663.79% 677.59% 306.90% 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 1.2718 1.2572 1.2343 1.2430 1.2317 1.2166 1.1667 5.91%
  QoQ % 1.16% 1.86% -0.70% 0.92% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.79% 106.54% 105.57% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 0.5000 -
P/RPS 1.28 1.53 1.87 1.52 1.90 1.70 2.10 -28.09%
  QoQ % -16.34% -18.18% 23.03% -20.00% 11.76% -19.05% -
  Horiz. % 60.95% 72.86% 89.05% 72.38% 90.48% 80.95% 100.00%
P/EPS 15.88 23.26 28.23 15.51 18.94 33.15 83.33 -66.85%
  QoQ % -31.73% -17.61% 82.01% -18.11% -42.87% -60.22% -
  Horiz. % 19.06% 27.91% 33.88% 18.61% 22.73% 39.78% 100.00%
EY 6.30 4.30 3.54 6.45 5.28 3.02 1.20 201.76%
  QoQ % 46.51% 21.47% -45.12% 22.16% 74.83% 151.67% -
  Horiz. % 525.00% 358.33% 295.00% 537.50% 440.00% 251.67% 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 0.37 0.48 0.56 0.48 0.60 0.48 0.41 -6.61%
  QoQ % -22.92% -14.29% 16.67% -20.00% 25.00% 17.07% -
  Horiz. % 90.24% 117.07% 136.59% 117.07% 146.34% 117.07% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 0.3900 -
P/RPS 1.53 1.25 1.57 1.65 1.52 1.78 1.64 -4.52%
  QoQ % 22.40% -20.38% -4.85% 8.55% -14.61% 8.54% -
  Horiz. % 93.29% 76.22% 95.73% 100.61% 92.68% 108.54% 100.00%
P/EPS 18.92 18.99 23.79 16.80 15.15 34.83 65.00 -56.05%
  QoQ % -0.37% -20.18% 41.61% 10.89% -56.50% -46.42% -
  Horiz. % 29.11% 29.22% 36.60% 25.85% 23.31% 53.58% 100.00%
EY 5.29 5.27 4.20 5.95 6.60 2.87 1.54 127.49%
  QoQ % 0.38% 25.48% -29.41% -9.85% 129.97% 86.36% -
  Horiz. % 343.51% 342.21% 272.73% 386.36% 428.57% 186.36% 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 0.44 0.39 0.47 0.52 0.48 0.51 0.32 23.63%
  QoQ % 12.82% -17.02% -9.62% 8.33% -5.88% 59.38% -
  Horiz. % 137.50% 121.88% 146.88% 162.50% 150.00% 159.38% 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.
 


 

86  73  354  1783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 MLAB 0.0650.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 PA-WB 0.045+0.005 
Partners & Brokers