Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     30.43%    YoY -     -24.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,535 71,257 33,790 143,160 107,636 63,276 20,966 184.09%
  QoQ % 41.09% 110.88% -76.40% 33.00% 70.11% 201.80% -
  Horiz. % 479.51% 339.87% 161.17% 682.82% 513.38% 301.80% 100.00%
PBT 11,891 6,987 3,710 18,413 13,880 4,388 955 436.39%
  QoQ % 70.19% 88.33% -79.85% 32.66% 216.32% 359.48% -
  Horiz. % 1,245.13% 731.62% 388.48% 1,928.06% 1,453.40% 459.48% 100.00%
Tax -2,990 -1,801 -1,223 -3,513 -2,448 -776 -272 393.67%
  QoQ % -66.02% -47.26% 65.19% -43.50% -215.46% -185.29% -
  Horiz. % 1,099.26% 662.13% 449.63% 1,291.54% 900.00% 285.29% 100.00%
NP 8,901 5,186 2,487 14,900 11,432 3,612 683 452.93%
  QoQ % 71.64% 108.52% -83.31% 30.34% 216.50% 428.84% -
  Horiz. % 1,303.22% 759.30% 364.13% 2,181.55% 1,673.79% 528.84% 100.00%
NP to SH 8,116 4,699 2,235 14,047 10,770 3,240 528 517.19%
  QoQ % 72.72% 110.25% -84.09% 30.43% 232.41% 513.64% -
  Horiz. % 1,537.12% 889.96% 423.30% 2,660.42% 2,039.77% 613.64% 100.00%
Tax Rate 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 17.68 % 28.48 % -7.95%
  QoQ % -2.44% -21.78% 72.75% 8.16% -0.23% -37.92% -
  Horiz. % 88.31% 90.52% 115.73% 66.99% 61.94% 62.08% 100.00%
Total Cost 91,634 66,071 31,303 128,260 96,204 59,664 20,283 173.03%
  QoQ % 38.69% 111.07% -75.59% 33.32% 61.24% 194.16% -
  Horiz. % 451.78% 325.75% 154.33% 632.35% 474.31% 294.16% 100.00%
Net Worth 464,293 458,972 450,604 453,756 449,656 444,134 425,919 5.91%
  QoQ % 1.16% 1.86% -0.69% 0.91% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.80% 106.54% 105.57% 104.28% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 464,293 458,972 450,604 453,756 449,656 444,134 425,919 5.91%
  QoQ % 1.16% 1.86% -0.69% 0.91% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.80% 106.54% 105.57% 104.28% 100.00%
NOSH 365,585 364,263 360,483 363,005 362,626 364,044 351,999 2.55%
  QoQ % 0.36% 1.05% -0.69% 0.10% -0.39% 3.42% -
  Horiz. % 103.86% 103.48% 102.41% 103.13% 103.02% 103.42% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 5.71 % 3.26 % 94.49%
  QoQ % 21.57% -1.09% -29.30% -1.98% 85.99% 75.15% -
  Horiz. % 271.47% 223.31% 225.77% 319.33% 325.77% 175.15% 100.00%
ROE 1.75 % 1.02 % 0.50 % 3.10 % 2.40 % 0.73 % 0.12 % 495.93%
  QoQ % 71.57% 104.00% -83.87% 29.17% 228.77% 508.33% -
  Horiz. % 1,458.33% 850.00% 416.67% 2,583.33% 2,000.00% 608.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.50 19.56 9.37 39.44 29.68 17.38 5.96 176.90%
  QoQ % 40.59% 108.75% -76.24% 32.88% 70.77% 191.61% -
  Horiz. % 461.41% 328.19% 157.21% 661.74% 497.99% 291.61% 100.00%
EPS 2.22 1.29 0.62 3.87 2.97 0.89 0.15 501.81%
  QoQ % 72.09% 108.06% -83.98% 30.30% 233.71% 493.33% -
  Horiz. % 1,480.00% 860.00% 413.33% 2,580.00% 1,980.00% 593.33% 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 1.2600 1.2500 1.2500 1.2400 1.2200 1.2100 3.28%
  QoQ % 0.79% 0.80% 0.00% 0.81% 1.64% 0.83% -
  Horiz. % 104.96% 104.13% 103.31% 103.31% 102.48% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.54 19.52 9.26 39.22 29.48 17.33 5.74 184.20%
  QoQ % 41.09% 110.80% -76.39% 33.04% 70.11% 201.92% -
  Horiz. % 479.79% 340.07% 161.32% 683.28% 513.59% 301.92% 100.00%
EPS 2.22 1.29 0.61 3.85 2.95 0.89 0.14 530.12%
  QoQ % 72.09% 111.48% -84.16% 30.51% 231.46% 535.71% -
  Horiz. % 1,585.71% 921.43% 435.71% 2,750.00% 2,107.14% 635.71% 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 1.2718 1.2572 1.2343 1.2430 1.2317 1.2166 1.1667 5.91%
  QoQ % 1.16% 1.86% -0.70% 0.92% 1.24% 4.28% -
  Horiz. % 109.01% 107.76% 105.79% 106.54% 105.57% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 0.5000 -
P/RPS 1.71 3.07 7.47 1.52 2.53 3.39 8.39 -65.33%
  QoQ % -44.30% -58.90% 391.45% -39.92% -25.37% -59.59% -
  Horiz. % 20.38% 36.59% 89.03% 18.12% 30.15% 40.41% 100.00%
P/EPS 21.17 46.51 112.90 15.51 25.25 66.29 333.33 -84.05%
  QoQ % -54.48% -58.80% 627.92% -38.57% -61.91% -80.11% -
  Horiz. % 6.35% 13.95% 33.87% 4.65% 7.58% 19.89% 100.00%
EY 4.72 2.15 0.89 6.45 3.96 1.51 0.30 526.83%
  QoQ % 119.53% 141.57% -86.20% 62.88% 162.25% 403.33% -
  Horiz. % 1,573.33% 716.67% 296.67% 2,150.00% 1,320.00% 503.33% 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 0.37 0.48 0.56 0.48 0.60 0.48 0.41 -6.61%
  QoQ % -22.92% -14.29% 16.67% -20.00% 25.00% 17.07% -
  Horiz. % 90.24% 117.07% 136.59% 117.07% 146.34% 117.07% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 0.3900 -
P/RPS 2.04 2.50 6.29 1.65 2.02 3.57 6.55 -54.02%
  QoQ % -18.40% -60.25% 281.21% -18.32% -43.42% -45.50% -
  Horiz. % 31.15% 38.17% 96.03% 25.19% 30.84% 54.50% 100.00%
P/EPS 25.23 37.98 95.16 16.80 20.20 69.66 260.00 -78.85%
  QoQ % -33.57% -60.09% 466.43% -16.83% -71.00% -73.21% -
  Horiz. % 9.70% 14.61% 36.60% 6.46% 7.77% 26.79% 100.00%
EY 3.96 2.63 1.05 5.95 4.95 1.44 0.38 376.42%
  QoQ % 50.57% 150.48% -82.35% 20.20% 243.75% 278.95% -
  Horiz. % 1,042.11% 692.11% 276.32% 1,565.79% 1,302.63% 378.95% 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 0.44 0.39 0.47 0.52 0.48 0.51 0.32 23.63%
  QoQ % 12.82% -17.02% -9.62% 8.33% -5.88% 59.38% -
  Horiz. % 137.50% 121.88% 146.88% 162.50% 150.00% 159.38% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers