Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -36.36%    YoY -     323.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,369 134,046 142,514 135,160 143,160 143,514 126,552 -0.62%
  QoQ % -6.47% -5.94% 5.44% -5.59% -0.25% 13.40% -
  Horiz. % 99.07% 105.92% 112.61% 106.80% 113.12% 113.40% 100.00%
PBT 15,590 15,854 13,974 14,840 18,413 18,506 8,776 46.53%
  QoQ % -1.67% 13.46% -5.84% -19.40% -0.51% 110.88% -
  Horiz. % 177.64% 180.66% 159.23% 169.10% 209.81% 210.88% 100.00%
Tax -4,079 -3,986 -3,602 -4,892 -3,513 -3,264 -1,552 90.11%
  QoQ % -2.32% -10.68% 26.37% -39.25% -7.63% -110.31% -
  Horiz. % 262.82% 256.87% 232.09% 315.21% 226.35% 210.31% 100.00%
NP 11,511 11,868 10,372 9,948 14,900 15,242 7,224 36.31%
  QoQ % -3.01% 14.42% 4.26% -33.23% -2.25% 111.00% -
  Horiz. % 159.34% 164.29% 143.58% 137.71% 206.26% 211.00% 100.00%
NP to SH 10,398 10,821 9,398 8,940 14,047 14,360 6,480 36.94%
  QoQ % -3.91% 15.15% 5.12% -36.36% -2.18% 121.60% -
  Horiz. % 160.46% 167.00% 145.03% 137.96% 216.77% 221.60% 100.00%
Tax Rate 26.16 % 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 17.68 % 29.76%
  QoQ % 4.02% -2.44% -21.78% 72.75% 8.16% -0.23% -
  Horiz. % 147.96% 142.25% 145.81% 186.43% 107.92% 99.77% 100.00%
Total Cost 113,858 122,178 132,142 125,212 128,260 128,272 119,328 -3.07%
  QoQ % -6.81% -7.54% 5.53% -2.38% -0.01% 7.50% -
  Horiz. % 95.42% 102.39% 110.74% 104.93% 107.49% 107.50% 100.00%
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.69% 0.91% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.46% 102.17% 101.24% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.69% 0.91% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.46% 102.17% 101.24% 100.00%
NOSH 365,416 365,585 364,263 360,483 363,005 362,626 364,044 0.25%
  QoQ % -0.05% 0.36% 1.05% -0.69% 0.10% -0.39% -
  Horiz. % 100.38% 100.42% 100.06% 99.02% 99.71% 99.61% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.18 % 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 5.71 % 37.12%
  QoQ % 3.73% 21.57% -1.09% -29.30% -1.98% 85.99% -
  Horiz. % 160.77% 154.99% 127.50% 128.90% 182.31% 185.99% 100.00%
ROE 2.24 % 2.33 % 2.05 % 1.98 % 3.10 % 3.19 % 1.46 % 32.92%
  QoQ % -3.86% 13.66% 3.54% -36.13% -2.82% 118.49% -
  Horiz. % 153.42% 159.59% 140.41% 135.62% 212.33% 218.49% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.31 36.67 39.12 37.49 39.44 39.58 34.76 -0.86%
  QoQ % -6.44% -6.26% 4.35% -4.94% -0.35% 13.87% -
  Horiz. % 98.71% 105.49% 112.54% 107.85% 113.46% 113.87% 100.00%
EPS 2.85 2.96 2.58 2.48 3.87 3.96 1.78 36.74%
  QoQ % -3.72% 14.73% 4.03% -35.92% -2.27% 122.47% -
  Horiz. % 160.11% 166.29% 144.94% 139.33% 217.42% 222.47% 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 1.2700 1.2600 1.2500 1.2500 1.2400 1.2200 2.71%
  QoQ % 0.00% 0.79% 0.80% 0.00% 0.81% 1.64% -
  Horiz. % 104.10% 104.10% 103.28% 102.46% 102.46% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.34 36.72 39.04 37.02 39.22 39.31 34.67 -0.63%
  QoQ % -6.48% -5.94% 5.46% -5.61% -0.23% 13.38% -
  Horiz. % 99.05% 105.91% 112.60% 106.78% 113.12% 113.38% 100.00%
EPS 2.85 2.96 2.57 2.45 3.85 3.93 1.78 36.74%
  QoQ % -3.72% 15.18% 4.90% -36.36% -2.04% 120.79% -
  Horiz. % 160.11% 166.29% 144.38% 137.64% 216.29% 220.79% 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 1.2712 1.2718 1.2572 1.2343 1.2430 1.2317 1.2166 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.70% 0.92% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.45% 102.17% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 -
P/RPS 1.49 1.28 1.53 1.87 1.52 1.90 1.70 -8.39%
  QoQ % 16.41% -16.34% -18.18% 23.03% -20.00% 11.76% -
  Horiz. % 87.65% 75.29% 90.00% 110.00% 89.41% 111.76% 100.00%
P/EPS 17.92 15.88 23.26 28.23 15.51 18.94 33.15 -33.57%
  QoQ % 12.85% -31.73% -17.61% 82.01% -18.11% -42.87% -
  Horiz. % 54.06% 47.90% 70.17% 85.16% 46.79% 57.13% 100.00%
EY 5.58 6.30 4.30 3.54 6.45 5.28 3.02 50.41%
  QoQ % -11.43% 46.51% 21.47% -45.12% 22.16% 74.83% -
  Horiz. % 184.77% 208.61% 142.38% 117.22% 213.58% 174.83% 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 0.40 0.37 0.48 0.56 0.48 0.60 0.48 -11.42%
  QoQ % 8.11% -22.92% -14.29% 16.67% -20.00% 25.00% -
  Horiz. % 83.33% 77.08% 100.00% 116.67% 100.00% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 -
P/RPS 1.43 1.53 1.25 1.57 1.65 1.52 1.78 -13.55%
  QoQ % -6.54% 22.40% -20.38% -4.85% 8.55% -14.61% -
  Horiz. % 80.34% 85.96% 70.22% 88.20% 92.70% 85.39% 100.00%
P/EPS 17.22 18.92 18.99 23.79 16.80 15.15 34.83 -37.39%
  QoQ % -8.99% -0.37% -20.18% 41.61% 10.89% -56.50% -
  Horiz. % 49.44% 54.32% 54.52% 68.30% 48.23% 43.50% 100.00%
EY 5.81 5.29 5.27 4.20 5.95 6.60 2.87 59.82%
  QoQ % 9.83% 0.38% 25.48% -29.41% -9.85% 129.97% -
  Horiz. % 202.44% 184.32% 183.62% 146.34% 207.32% 229.97% 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 0.39 0.44 0.39 0.47 0.52 0.48 0.51 -16.34%
  QoQ % -11.36% 12.82% -17.02% -9.62% 8.33% -5.88% -
  Horiz. % 76.47% 86.27% 76.47% 92.16% 101.96% 94.12% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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