Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     26.41%    YoY -     47.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,682 129,497 115,354 117,804 125,369 134,046 142,514 -1.33%
  QoQ % 7.86% 12.26% -2.08% -6.03% -6.47% -5.94% -
  Horiz. % 98.01% 90.87% 80.94% 82.66% 87.97% 94.06% 100.00%
PBT 33,063 28,612 28,734 20,212 15,590 15,854 13,974 77.28%
  QoQ % 15.56% -0.42% 42.16% 29.65% -1.67% 13.46% -
  Horiz. % 236.60% 204.75% 205.62% 144.64% 111.56% 113.46% 100.00%
Tax -6,075 -4,276 -2,934 -4,844 -4,079 -3,986 -3,602 41.55%
  QoQ % -42.07% -45.74% 39.43% -18.75% -2.32% -10.68% -
  Horiz. % 168.66% 118.71% 81.45% 134.48% 113.24% 110.68% 100.00%
NP 26,988 24,336 25,800 15,368 11,511 11,868 10,372 88.85%
  QoQ % 10.90% -5.67% 67.88% 33.51% -3.01% 14.42% -
  Horiz. % 260.20% 234.63% 248.75% 148.17% 110.98% 114.42% 100.00%
NP to SH 25,208 22,417 23,728 13,144 10,398 10,821 9,398 92.70%
  QoQ % 12.45% -5.52% 80.52% 26.41% -3.91% 15.15% -
  Horiz. % 268.23% 238.53% 252.48% 139.86% 110.64% 115.15% 100.00%
Tax Rate 18.37 % 14.94 % 10.21 % 23.97 % 26.16 % 25.15 % 25.78 % -20.17%
  QoQ % 22.96% 46.33% -57.41% -8.37% 4.02% -2.44% -
  Horiz. % 71.26% 57.95% 39.60% 92.98% 101.47% 97.56% 100.00%
Total Cost 112,694 105,161 89,554 102,436 113,858 122,178 132,142 -10.04%
  QoQ % 7.16% 17.43% -12.58% -10.03% -6.81% -7.54% -
  Horiz. % 85.28% 79.58% 67.77% 77.52% 86.16% 92.46% 100.00%
Net Worth 489,261 481,413 489,161 467,342 464,079 464,293 458,972 4.34%
  QoQ % 1.63% -1.58% 4.67% 0.70% -0.05% 1.16% -
  Horiz. % 106.60% 104.89% 106.58% 101.82% 101.11% 101.16% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 489,261 481,413 489,161 467,342 464,079 464,293 458,972 4.34%
  QoQ % 1.63% -1.58% 4.67% 0.70% -0.05% 1.16% -
  Horiz. % 106.60% 104.89% 106.58% 101.82% 101.11% 101.16% 100.00%
NOSH 365,120 364,707 365,046 365,111 365,416 365,585 364,263 0.16%
  QoQ % 0.11% -0.09% -0.02% -0.08% -0.05% 0.36% -
  Horiz. % 100.24% 100.12% 100.21% 100.23% 100.32% 100.36% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.32 % 18.79 % 22.37 % 13.05 % 9.18 % 8.85 % 7.28 % 91.34%
  QoQ % 2.82% -16.00% 71.42% 42.16% 3.73% 21.57% -
  Horiz. % 265.38% 258.10% 307.28% 179.26% 126.10% 121.57% 100.00%
ROE 5.15 % 4.66 % 4.85 % 2.81 % 2.24 % 2.33 % 2.05 % 84.49%
  QoQ % 10.52% -3.92% 72.60% 25.45% -3.86% 13.66% -
  Horiz. % 251.22% 227.32% 236.59% 137.07% 109.27% 113.66% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.26 35.51 31.60 32.27 34.31 36.67 39.12 -1.47%
  QoQ % 7.74% 12.37% -2.08% -5.95% -6.44% -6.26% -
  Horiz. % 97.80% 90.77% 80.78% 82.49% 87.70% 93.74% 100.00%
EPS 6.91 6.15 6.50 3.60 2.85 2.96 2.58 92.51%
  QoQ % 12.36% -5.38% 80.56% 26.32% -3.72% 14.73% -
  Horiz. % 267.83% 238.37% 251.94% 139.53% 110.47% 114.73% 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 1.3400 1.3200 1.3400 1.2800 1.2700 1.2700 1.2600 4.18%
  QoQ % 1.52% -1.49% 4.69% 0.79% 0.00% 0.79% -
  Horiz. % 106.35% 104.76% 106.35% 101.59% 100.79% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.26 35.47 31.60 32.27 34.34 36.72 39.04 -1.33%
  QoQ % 7.87% 12.25% -2.08% -6.03% -6.48% -5.94% -
  Horiz. % 98.00% 90.86% 80.94% 82.66% 87.96% 94.06% 100.00%
EPS 6.91 6.14 6.50 3.60 2.85 2.96 2.57 93.01%
  QoQ % 12.54% -5.54% 80.56% 26.32% -3.72% 15.18% -
  Horiz. % 268.87% 238.91% 252.92% 140.08% 110.89% 115.18% 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 1.3402 1.3187 1.3399 1.2802 1.2712 1.2718 1.2572 4.34%
  QoQ % 1.63% -1.58% 4.66% 0.71% -0.05% 1.16% -
  Horiz. % 106.60% 104.89% 106.58% 101.83% 101.11% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4400 0.4350 0.4700 0.4900 0.5100 0.4700 0.6000 -
P/RPS 1.15 1.23 1.49 1.52 1.49 1.28 1.53 -17.29%
  QoQ % -6.50% -17.45% -1.97% 2.01% 16.41% -16.34% -
  Horiz. % 75.16% 80.39% 97.39% 99.35% 97.39% 83.66% 100.00%
P/EPS 6.37 7.08 7.23 13.61 17.92 15.88 23.26 -57.73%
  QoQ % -10.03% -2.07% -46.88% -24.05% 12.85% -31.73% -
  Horiz. % 27.39% 30.44% 31.08% 58.51% 77.04% 68.27% 100.00%
EY 15.69 14.13 13.83 7.35 5.58 6.30 4.30 136.45%
  QoQ % 11.04% 2.17% 88.16% 31.72% -11.43% 46.51% -
  Horiz. % 364.88% 328.60% 321.63% 170.93% 129.77% 146.51% 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 0.33 0.35 0.38 0.40 0.37 0.48 -22.05%
  QoQ % 0.00% -5.71% -7.89% -5.00% 8.11% -22.92% -
  Horiz. % 68.75% 68.75% 72.92% 79.17% 83.33% 77.08% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.4700 0.4200 0.4900 0.4800 0.4900 0.5600 0.4900 -
P/RPS 1.23 1.18 1.55 1.49 1.43 1.53 1.25 -1.07%
  QoQ % 4.24% -23.87% 4.03% 4.20% -6.54% 22.40% -
  Horiz. % 98.40% 94.40% 124.00% 119.20% 114.40% 122.40% 100.00%
P/EPS 6.81 6.83 7.54 13.33 17.22 18.92 18.99 -49.43%
  QoQ % -0.29% -9.42% -43.44% -22.59% -8.99% -0.37% -
  Horiz. % 35.86% 35.97% 39.71% 70.19% 90.68% 99.63% 100.00%
EY 14.69 14.63 13.27 7.50 5.81 5.29 5.27 97.70%
  QoQ % 0.41% 10.25% 76.93% 29.09% 9.83% 0.38% -
  Horiz. % 278.75% 277.61% 251.80% 142.31% 110.25% 100.38% 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 0.35 0.32 0.37 0.38 0.39 0.44 0.39 -6.94%
  QoQ % 9.38% -13.51% -2.63% -2.56% -11.36% 12.82% -
  Horiz. % 89.74% 82.05% 94.87% 97.44% 100.00% 112.82% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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