Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -28.01%    YoY -     38.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,197 134,842 129,194 130,028 139,682 129,497 115,354 13.82%
  QoQ % 3.97% 4.37% -0.64% -6.91% 7.86% 12.26% -
  Horiz. % 121.54% 116.89% 112.00% 112.72% 121.09% 112.26% 100.00%
PBT 37,859 32,598 27,698 26,084 33,063 28,612 28,734 20.08%
  QoQ % 16.14% 17.69% 6.19% -21.11% 15.56% -0.42% -
  Horiz. % 131.76% 113.45% 96.39% 90.78% 115.07% 99.58% 100.00%
Tax -9,259 -8,198 -7,100 -5,988 -6,075 -4,276 -2,934 114.40%
  QoQ % -12.93% -15.47% -18.57% 1.43% -42.07% -45.74% -
  Horiz. % 315.58% 279.44% 241.99% 204.09% 207.06% 145.74% 100.00%
NP 28,600 24,400 20,598 20,096 26,988 24,336 25,800 7.08%
  QoQ % 17.21% 18.46% 2.50% -25.54% 10.90% -5.67% -
  Horiz. % 110.85% 94.57% 79.84% 77.89% 104.60% 94.33% 100.00%
NP to SH 27,133 22,726 18,740 18,148 25,208 22,417 23,728 9.31%
  QoQ % 19.39% 21.27% 3.26% -28.01% 12.45% -5.52% -
  Horiz. % 114.35% 95.78% 78.98% 76.48% 106.24% 94.48% 100.00%
Tax Rate 24.46 % 25.15 % 25.63 % 22.96 % 18.37 % 14.94 % 10.21 % 78.57%
  QoQ % -2.74% -1.87% 11.63% 24.99% 22.96% 46.33% -
  Horiz. % 239.57% 246.33% 251.03% 224.88% 179.92% 146.33% 100.00%
Total Cost 111,597 110,442 108,596 109,932 112,694 105,161 89,554 15.72%
  QoQ % 1.05% 1.70% -1.22% -2.45% 7.16% 17.43% -
  Horiz. % 124.61% 123.33% 121.26% 122.75% 125.84% 117.43% 100.00%
Net Worth 518,558 507,438 499,490 493,947 489,261 481,413 489,161 3.95%
  QoQ % 2.19% 1.59% 1.12% 0.96% 1.63% -1.58% -
  Horiz. % 106.01% 103.74% 102.11% 100.98% 100.02% 98.42% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 518,558 507,438 499,490 493,947 489,261 481,413 489,161 3.95%
  QoQ % 2.19% 1.59% 1.12% 0.96% 1.63% -1.58% -
  Horiz. % 106.01% 103.74% 102.11% 100.98% 100.02% 98.42% 100.00%
NOSH 365,181 365,064 364,591 365,887 365,120 364,707 365,046 0.02%
  QoQ % 0.03% 0.13% -0.35% 0.21% 0.11% -0.09% -
  Horiz. % 100.04% 100.00% 99.88% 100.23% 100.02% 99.91% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.40 % 18.10 % 15.94 % 15.46 % 19.32 % 18.79 % 22.37 % -5.93%
  QoQ % 12.71% 13.55% 3.10% -19.98% 2.82% -16.00% -
  Horiz. % 91.19% 80.91% 71.26% 69.11% 86.37% 84.00% 100.00%
ROE 5.23 % 4.48 % 3.75 % 3.67 % 5.15 % 4.66 % 4.85 % 5.13%
  QoQ % 16.74% 19.47% 2.18% -28.74% 10.52% -3.92% -
  Horiz. % 107.84% 92.37% 77.32% 75.67% 106.19% 96.08% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.39 36.94 35.44 35.54 38.26 35.51 31.60 13.79%
  QoQ % 3.93% 4.23% -0.28% -7.11% 7.74% 12.37% -
  Horiz. % 121.49% 116.90% 112.15% 112.47% 121.08% 112.37% 100.00%
EPS 7.43 6.23 5.14 4.96 6.91 6.15 6.50 9.28%
  QoQ % 19.26% 21.21% 3.63% -28.22% 12.36% -5.38% -
  Horiz. % 114.31% 95.85% 79.08% 76.31% 106.31% 94.62% 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 1.4200 1.3900 1.3700 1.3500 1.3400 1.3200 1.3400 3.92%
  QoQ % 2.16% 1.46% 1.48% 0.75% 1.52% -1.49% -
  Horiz. % 105.97% 103.73% 102.24% 100.75% 100.00% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.40 36.94 35.39 35.62 38.26 35.47 31.60 13.81%
  QoQ % 3.95% 4.38% -0.65% -6.90% 7.87% 12.25% -
  Horiz. % 121.52% 116.90% 111.99% 112.72% 121.08% 112.25% 100.00%
EPS 7.43 6.23 5.13 4.97 6.91 6.14 6.50 9.28%
  QoQ % 19.26% 21.44% 3.22% -28.08% 12.54% -5.54% -
  Horiz. % 114.31% 95.85% 78.92% 76.46% 106.31% 94.46% 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 1.4205 1.3900 1.3682 1.3530 1.3402 1.3187 1.3399 3.95%
  QoQ % 2.19% 1.59% 1.12% 0.96% 1.63% -1.58% -
  Horiz. % 106.02% 103.74% 102.11% 100.98% 100.02% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4700 0.4700 0.4200 0.4500 0.4400 0.4350 0.4700 -
P/RPS 1.22 1.27 1.19 1.27 1.15 1.23 1.49 -12.43%
  QoQ % -3.94% 6.72% -6.30% 10.43% -6.50% -17.45% -
  Horiz. % 81.88% 85.23% 79.87% 85.23% 77.18% 82.55% 100.00%
P/EPS 6.33 7.55 8.17 9.07 6.37 7.08 7.23 -8.44%
  QoQ % -16.16% -7.59% -9.92% 42.39% -10.03% -2.07% -
  Horiz. % 87.55% 104.43% 113.00% 125.45% 88.11% 97.93% 100.00%
EY 15.81 13.25 12.24 11.02 15.69 14.13 13.83 9.29%
  QoQ % 19.32% 8.25% 11.07% -29.76% 11.04% 2.17% -
  Horiz. % 114.32% 95.81% 88.50% 79.68% 113.45% 102.17% 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 0.34 0.31 0.33 0.33 0.33 0.35 -3.83%
  QoQ % -2.94% 9.68% -6.06% 0.00% 0.00% -5.71% -
  Horiz. % 94.29% 97.14% 88.57% 94.29% 94.29% 94.29% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 -
Price 0.5700 0.4900 0.5200 0.4400 0.4700 0.4200 0.4900 -
P/RPS 1.48 1.33 1.47 1.24 1.23 1.18 1.55 -3.02%
  QoQ % 11.28% -9.52% 18.55% 0.81% 4.24% -23.87% -
  Horiz. % 95.48% 85.81% 94.84% 80.00% 79.35% 76.13% 100.00%
P/EPS 7.67 7.87 10.12 8.87 6.81 6.83 7.54 1.14%
  QoQ % -2.54% -22.23% 14.09% 30.25% -0.29% -9.42% -
  Horiz. % 101.72% 104.38% 134.22% 117.64% 90.32% 90.58% 100.00%
EY 13.04 12.70 9.88 11.27 14.69 14.63 13.27 -1.15%
  QoQ % 2.68% 28.54% -12.33% -23.28% 0.41% 10.25% -
  Horiz. % 98.27% 95.70% 74.45% 84.93% 110.70% 110.25% 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 0.35 0.38 0.33 0.35 0.32 0.37 5.31%
  QoQ % 14.29% -7.89% 15.15% -5.71% 9.38% -13.51% -
  Horiz. % 108.11% 94.59% 102.70% 89.19% 94.59% 86.49% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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