Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -3.91%    YoY -     -25.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 129,497 115,354 117,804 125,369 134,046 142,514 135,160 -2.81%
  QoQ % 12.26% -2.08% -6.03% -6.47% -5.94% 5.44% -
  Horiz. % 95.81% 85.35% 87.16% 92.76% 99.18% 105.44% 100.00%
PBT 28,612 28,734 20,212 15,590 15,854 13,974 14,840 54.85%
  QoQ % -0.42% 42.16% 29.65% -1.67% 13.46% -5.84% -
  Horiz. % 192.80% 193.63% 136.20% 105.05% 106.84% 94.16% 100.00%
Tax -4,276 -2,934 -4,844 -4,079 -3,986 -3,602 -4,892 -8.57%
  QoQ % -45.74% 39.43% -18.75% -2.32% -10.68% 26.37% -
  Horiz. % 87.41% 59.98% 99.02% 83.38% 81.49% 73.63% 100.00%
NP 24,336 25,800 15,368 11,511 11,868 10,372 9,948 81.46%
  QoQ % -5.67% 67.88% 33.51% -3.01% 14.42% 4.26% -
  Horiz. % 244.63% 259.35% 154.48% 115.71% 119.30% 104.26% 100.00%
NP to SH 22,417 23,728 13,144 10,398 10,821 9,398 8,940 84.47%
  QoQ % -5.52% 80.52% 26.41% -3.91% 15.15% 5.12% -
  Horiz. % 250.75% 265.41% 147.02% 116.31% 121.04% 105.12% 100.00%
Tax Rate 14.94 % 10.21 % 23.97 % 26.16 % 25.15 % 25.78 % 32.96 % -40.96%
  QoQ % 46.33% -57.41% -8.37% 4.02% -2.44% -21.78% -
  Horiz. % 45.33% 30.98% 72.72% 79.37% 76.30% 78.22% 100.00%
Total Cost 105,161 89,554 102,436 113,858 122,178 132,142 125,212 -10.97%
  QoQ % 17.43% -12.58% -10.03% -6.81% -7.54% 5.53% -
  Horiz. % 83.99% 71.52% 81.81% 90.93% 97.58% 105.53% 100.00%
Net Worth 481,413 489,161 467,342 464,079 464,293 458,972 450,604 4.50%
  QoQ % -1.58% 4.67% 0.70% -0.05% 1.16% 1.86% -
  Horiz. % 106.84% 108.56% 103.71% 102.99% 103.04% 101.86% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 481,413 489,161 467,342 464,079 464,293 458,972 450,604 4.50%
  QoQ % -1.58% 4.67% 0.70% -0.05% 1.16% 1.86% -
  Horiz. % 106.84% 108.56% 103.71% 102.99% 103.04% 101.86% 100.00%
NOSH 364,707 365,046 365,111 365,416 365,585 364,263 360,483 0.78%
  QoQ % -0.09% -0.02% -0.08% -0.05% 0.36% 1.05% -
  Horiz. % 101.17% 101.27% 101.28% 101.37% 101.42% 101.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.79 % 22.37 % 13.05 % 9.18 % 8.85 % 7.28 % 7.36 % 86.69%
  QoQ % -16.00% 71.42% 42.16% 3.73% 21.57% -1.09% -
  Horiz. % 255.30% 303.94% 177.31% 124.73% 120.24% 98.91% 100.00%
ROE 4.66 % 4.85 % 2.81 % 2.24 % 2.33 % 2.05 % 1.98 % 76.84%
  QoQ % -3.92% 72.60% 25.45% -3.86% 13.66% 3.54% -
  Horiz. % 235.35% 244.95% 141.92% 113.13% 117.68% 103.54% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.51 31.60 32.27 34.31 36.67 39.12 37.49 -3.55%
  QoQ % 12.37% -2.08% -5.95% -6.44% -6.26% 4.35% -
  Horiz. % 94.72% 84.29% 86.08% 91.52% 97.81% 104.35% 100.00%
EPS 6.15 6.50 3.60 2.85 2.96 2.58 2.48 83.11%
  QoQ % -5.38% 80.56% 26.32% -3.72% 14.73% 4.03% -
  Horiz. % 247.98% 262.10% 145.16% 114.92% 119.35% 104.03% 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 1.3200 1.3400 1.2800 1.2700 1.2700 1.2600 1.2500 3.70%
  QoQ % -1.49% 4.69% 0.79% 0.00% 0.79% 0.80% -
  Horiz. % 105.60% 107.20% 102.40% 101.60% 101.60% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.47 31.60 32.27 34.34 36.72 39.04 37.02 -2.81%
  QoQ % 12.25% -2.08% -6.03% -6.48% -5.94% 5.46% -
  Horiz. % 95.81% 85.36% 87.17% 92.76% 99.19% 105.46% 100.00%
EPS 6.14 6.50 3.60 2.85 2.96 2.57 2.45 84.40%
  QoQ % -5.54% 80.56% 26.32% -3.72% 15.18% 4.90% -
  Horiz. % 250.61% 265.31% 146.94% 116.33% 120.82% 104.90% 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 1.3187 1.3399 1.2802 1.2712 1.2718 1.2572 1.2343 4.50%
  QoQ % -1.58% 4.66% 0.71% -0.05% 1.16% 1.86% -
  Horiz. % 106.84% 108.56% 103.72% 102.99% 103.04% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4350 0.4700 0.4900 0.5100 0.4700 0.6000 0.7000 -
P/RPS 1.23 1.49 1.52 1.49 1.28 1.53 1.87 -24.35%
  QoQ % -17.45% -1.97% 2.01% 16.41% -16.34% -18.18% -
  Horiz. % 65.78% 79.68% 81.28% 79.68% 68.45% 81.82% 100.00%
P/EPS 7.08 7.23 13.61 17.92 15.88 23.26 28.23 -60.20%
  QoQ % -2.07% -46.88% -24.05% 12.85% -31.73% -17.61% -
  Horiz. % 25.08% 25.61% 48.21% 63.48% 56.25% 82.39% 100.00%
EY 14.13 13.83 7.35 5.58 6.30 4.30 3.54 151.42%
  QoQ % 2.17% 88.16% 31.72% -11.43% 46.51% 21.47% -
  Horiz. % 399.15% 390.68% 207.63% 157.63% 177.97% 121.47% 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 0.33 0.35 0.38 0.40 0.37 0.48 0.56 -29.69%
  QoQ % -5.71% -7.89% -5.00% 8.11% -22.92% -14.29% -
  Horiz. % 58.93% 62.50% 67.86% 71.43% 66.07% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.4200 0.4900 0.4800 0.4900 0.5600 0.4900 0.5900 -
P/RPS 1.18 1.55 1.49 1.43 1.53 1.25 1.57 -17.32%
  QoQ % -23.87% 4.03% 4.20% -6.54% 22.40% -20.38% -
  Horiz. % 75.16% 98.73% 94.90% 91.08% 97.45% 79.62% 100.00%
P/EPS 6.83 7.54 13.33 17.22 18.92 18.99 23.79 -56.45%
  QoQ % -9.42% -43.44% -22.59% -8.99% -0.37% -20.18% -
  Horiz. % 28.71% 31.69% 56.03% 72.38% 79.53% 79.82% 100.00%
EY 14.63 13.27 7.50 5.81 5.29 5.27 4.20 129.62%
  QoQ % 10.25% 76.93% 29.09% 9.83% 0.38% 25.48% -
  Horiz. % 348.33% 315.95% 178.57% 138.33% 125.95% 125.48% 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 0.32 0.37 0.38 0.39 0.44 0.39 0.47 -22.59%
  QoQ % -13.51% -2.63% -2.56% -11.36% 12.82% -17.02% -
  Horiz. % 68.09% 78.72% 80.85% 82.98% 93.62% 82.98% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS