Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -88.71%    YoY -     114.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 143,160 143,514 126,552 83,864 120,891 119,773 117,634 13.95%
  QoQ % -0.25% 13.40% 50.90% -30.63% 0.93% 1.82% -
  Horiz. % 121.70% 122.00% 107.58% 71.29% 102.77% 101.82% 100.00%
PBT 18,413 18,506 8,776 3,820 21,063 8,385 5,114 134.37%
  QoQ % -0.51% 110.88% 129.74% -81.86% 151.19% 63.97% -
  Horiz. % 360.05% 361.88% 171.61% 74.70% 411.87% 163.97% 100.00%
Tax -3,513 -3,264 -1,552 -1,088 -1,388 -1,581 -766 175.27%
  QoQ % -7.63% -110.31% -42.65% 21.61% 12.23% -106.44% -
  Horiz. % 458.62% 426.11% 202.61% 142.04% 181.20% 206.44% 100.00%
NP 14,900 15,242 7,224 2,732 19,675 6,804 4,348 126.79%
  QoQ % -2.25% 111.00% 164.42% -86.11% 189.17% 56.49% -
  Horiz. % 342.69% 350.57% 166.15% 62.83% 452.51% 156.49% 100.00%
NP to SH 14,047 14,360 6,480 2,112 18,710 5,225 2,564 209.81%
  QoQ % -2.18% 121.60% 206.82% -88.71% 258.06% 103.80% -
  Horiz. % 547.85% 560.06% 252.73% 82.37% 729.72% 203.80% 100.00%
Tax Rate 19.08 % 17.64 % 17.68 % 28.48 % 6.59 % 18.86 % 14.98 % 17.45%
  QoQ % 8.16% -0.23% -37.92% 332.17% -65.06% 25.90% -
  Horiz. % 127.37% 117.76% 118.02% 190.12% 43.99% 125.90% 100.00%
Total Cost 128,260 128,272 119,328 81,132 101,216 112,969 113,286 8.60%
  QoQ % -0.01% 7.50% 47.08% -19.84% -10.40% -0.28% -
  Horiz. % 113.22% 113.23% 105.33% 71.62% 89.35% 99.72% 100.00%
Net Worth 453,756 449,656 444,134 425,919 438,636 424,558 428,554 3.87%
  QoQ % 0.91% 1.24% 4.28% -2.90% 3.32% -0.93% -
  Horiz. % 105.88% 104.92% 103.64% 99.39% 102.35% 99.07% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,756 449,656 444,134 425,919 438,636 424,558 428,554 3.87%
  QoQ % 0.91% 1.24% 4.28% -2.90% 3.32% -0.93% -
  Horiz. % 105.88% 104.92% 103.64% 99.39% 102.35% 99.07% 100.00%
NOSH 363,005 362,626 364,044 351,999 362,509 362,870 366,285 -0.60%
  QoQ % 0.10% -0.39% 3.42% -2.90% -0.10% -0.93% -
  Horiz. % 99.10% 99.00% 99.39% 96.10% 98.97% 99.07% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.41 % 10.62 % 5.71 % 3.26 % 16.27 % 5.68 % 3.70 % 98.92%
  QoQ % -1.98% 85.99% 75.15% -79.96% 186.44% 53.51% -
  Horiz. % 281.35% 287.03% 154.32% 88.11% 439.73% 153.51% 100.00%
ROE 3.10 % 3.19 % 1.46 % 0.50 % 4.27 % 1.23 % 0.60 % 197.97%
  QoQ % -2.82% 118.49% 192.00% -88.29% 247.15% 105.00% -
  Horiz. % 516.67% 531.67% 243.33% 83.33% 711.67% 205.00% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.44 39.58 34.76 23.83 33.35 33.01 32.12 14.62%
  QoQ % -0.35% 13.87% 45.87% -28.55% 1.03% 2.77% -
  Horiz. % 122.79% 123.23% 108.22% 74.19% 103.83% 102.77% 100.00%
EPS 3.87 3.96 1.78 0.60 5.16 1.44 0.70 211.69%
  QoQ % -2.27% 122.47% 196.67% -88.37% 258.33% 105.71% -
  Horiz. % 552.86% 565.71% 254.29% 85.71% 737.14% 205.71% 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 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 1.1700 4.50%
  QoQ % 0.81% 1.64% 0.83% 0.00% 3.42% 0.00% -
  Horiz. % 106.84% 105.98% 104.27% 103.42% 103.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.22 39.31 34.67 22.97 33.12 32.81 32.22 13.96%
  QoQ % -0.23% 13.38% 50.94% -30.65% 0.94% 1.83% -
  Horiz. % 121.73% 122.00% 107.60% 71.29% 102.79% 101.83% 100.00%
EPS 3.85 3.93 1.78 0.58 5.13 1.43 0.70 210.62%
  QoQ % -2.04% 120.79% 206.90% -88.69% 258.74% 104.29% -
  Horiz. % 550.00% 561.43% 254.29% 82.86% 732.86% 204.29% 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 1.2430 1.2317 1.2166 1.1667 1.2015 1.1630 1.1739 3.88%
  QoQ % 0.92% 1.24% 4.28% -2.90% 3.31% -0.93% -
  Horiz. % 105.89% 104.92% 103.64% 99.39% 102.35% 99.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 0.5100 -
P/RPS 1.52 1.90 1.70 2.10 0.96 1.36 1.59 -2.95%
  QoQ % -20.00% 11.76% -19.05% 118.75% -29.41% -14.47% -
  Horiz. % 95.60% 119.50% 106.92% 132.08% 60.38% 85.53% 100.00%
P/EPS 15.51 18.94 33.15 83.33 6.20 31.25 72.86 -64.25%
  QoQ % -18.11% -42.87% -60.22% 1,244.03% -80.16% -57.11% -
  Horiz. % 21.29% 26.00% 45.50% 114.37% 8.51% 42.89% 100.00%
EY 6.45 5.28 3.02 1.20 16.13 3.20 1.37 180.11%
  QoQ % 22.16% 74.83% 151.67% -92.56% 404.06% 133.58% -
  Horiz. % 470.80% 385.40% 220.44% 87.59% 1,177.37% 233.58% 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 0.48 0.60 0.48 0.41 0.26 0.38 0.44 5.96%
  QoQ % -20.00% 25.00% 17.07% 57.69% -31.58% -13.64% -
  Horiz. % 109.09% 136.36% 109.09% 93.18% 59.09% 86.36% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 0.4400 -
P/RPS 1.65 1.52 1.78 1.64 1.50 0.94 1.37 13.16%
  QoQ % 8.55% -14.61% 8.54% 9.33% 59.57% -31.39% -
  Horiz. % 120.44% 110.95% 129.93% 119.71% 109.49% 68.61% 100.00%
P/EPS 16.80 15.15 34.83 65.00 9.69 21.53 62.86 -58.41%
  QoQ % 10.89% -56.50% -46.42% 570.79% -54.99% -65.75% -
  Horiz. % 26.73% 24.10% 55.41% 103.40% 15.42% 34.25% 100.00%
EY 5.95 6.60 2.87 1.54 10.32 4.65 1.59 140.46%
  QoQ % -9.85% 129.97% 86.36% -85.08% 121.94% 192.45% -
  Horiz. % 374.21% 415.09% 180.50% 96.86% 649.06% 292.45% 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 0.52 0.48 0.51 0.32 0.41 0.26 0.38 23.19%
  QoQ % 8.33% -5.88% 59.38% -21.95% 57.69% -31.58% -
  Horiz. % 136.84% 126.32% 134.21% 84.21% 107.89% 68.42% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers