Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     49.93%    YoY -     142.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 101,132 64,597 32,507 139,682 97,123 57,677 29,451 127.10%
  QoQ % 56.56% 98.72% -76.73% 43.82% 68.39% 95.84% -
  Horiz. % 343.39% 219.34% 110.38% 474.29% 329.78% 195.84% 100.00%
PBT 24,449 13,849 6,521 33,063 21,459 14,367 5,053 185.25%
  QoQ % 76.54% 112.38% -80.28% 54.08% 49.36% 184.33% -
  Horiz. % 483.85% 274.07% 129.05% 654.32% 424.68% 284.33% 100.00%
Tax -6,149 -3,550 -1,497 -6,075 -3,207 -1,467 -1,211 194.55%
  QoQ % -73.21% -137.14% 75.36% -89.43% -118.61% -21.14% -
  Horiz. % 507.76% 293.15% 123.62% 501.65% 264.82% 121.14% 100.00%
NP 18,300 10,299 5,024 26,988 18,252 12,900 3,842 182.29%
  QoQ % 77.69% 105.00% -81.38% 47.86% 41.49% 235.76% -
  Horiz. % 476.31% 268.06% 130.77% 702.45% 475.07% 335.76% 100.00%
NP to SH 17,045 9,370 4,537 25,208 16,813 11,864 3,286 198.76%
  QoQ % 81.91% 106.52% -82.00% 49.93% 41.71% 261.05% -
  Horiz. % 518.72% 285.15% 138.07% 767.13% 511.66% 361.05% 100.00%
Tax Rate 25.15 % 25.63 % 22.96 % 18.37 % 14.94 % 10.21 % 23.97 % 3.25%
  QoQ % -1.87% 11.63% 24.99% 22.96% 46.33% -57.41% -
  Horiz. % 104.92% 106.93% 95.79% 76.64% 62.33% 42.59% 100.00%
Total Cost 82,832 54,298 27,483 112,694 78,871 44,777 25,609 118.24%
  QoQ % 52.55% 97.57% -75.61% 42.88% 76.14% 74.85% -
  Horiz. % 323.45% 212.03% 107.32% 440.06% 307.98% 174.85% 100.00%
Net Worth 507,438 499,490 492,836 489,261 481,413 489,161 467,342 5.63%
  QoQ % 1.59% 1.35% 0.73% 1.63% -1.58% 4.67% -
  Horiz. % 108.58% 106.88% 105.46% 104.69% 103.01% 104.67% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 507,438 499,490 492,836 489,261 481,413 489,161 467,342 5.63%
  QoQ % 1.59% 1.35% 0.73% 1.63% -1.58% 4.67% -
  Horiz. % 108.58% 106.88% 105.46% 104.69% 103.01% 104.67% 100.00%
NOSH 365,064 364,591 365,064 365,120 364,707 365,046 365,111 -0.01%
  QoQ % 0.13% -0.13% -0.02% 0.11% -0.09% -0.02% -
  Horiz. % 99.99% 99.86% 99.99% 100.00% 99.89% 99.98% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.10 % 15.94 % 15.46 % 19.32 % 18.79 % 22.37 % 13.05 % 24.29%
  QoQ % 13.55% 3.10% -19.98% 2.82% -16.00% 71.42% -
  Horiz. % 138.70% 122.15% 118.47% 148.05% 143.98% 171.42% 100.00%
ROE 3.36 % 1.88 % 0.92 % 5.15 % 3.49 % 2.43 % 0.70 % 183.74%
  QoQ % 78.72% 104.35% -82.14% 47.56% 43.62% 247.14% -
  Horiz. % 480.00% 268.57% 131.43% 735.71% 498.57% 347.14% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.70 17.72 8.90 38.26 26.63 15.80 8.07 127.04%
  QoQ % 56.32% 99.10% -76.74% 43.67% 68.54% 95.79% -
  Horiz. % 343.25% 219.58% 110.29% 474.10% 329.99% 195.79% 100.00%
EPS 4.67 2.57 1.24 6.91 4.61 3.25 0.90 198.82%
  QoQ % 81.71% 107.26% -82.05% 49.89% 41.85% 261.11% -
  Horiz. % 518.89% 285.56% 137.78% 767.78% 512.22% 361.11% 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 1.3900 1.3700 1.3500 1.3400 1.3200 1.3400 1.2800 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.52% -1.49% 4.69% -
  Horiz. % 108.59% 107.03% 105.47% 104.69% 103.13% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.70 17.69 8.90 38.26 26.60 15.80 8.07 127.04%
  QoQ % 56.59% 98.76% -76.74% 43.83% 68.35% 95.79% -
  Horiz. % 343.25% 219.21% 110.29% 474.10% 329.62% 195.79% 100.00%
EPS 4.67 2.57 1.24 6.91 4.61 3.25 0.90 198.82%
  QoQ % 81.71% 107.26% -82.05% 49.89% 41.85% 261.11% -
  Horiz. % 518.89% 285.56% 137.78% 767.78% 512.22% 361.11% 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 1.3900 1.3682 1.3500 1.3402 1.3187 1.3399 1.2802 5.62%
  QoQ % 1.59% 1.35% 0.73% 1.63% -1.58% 4.66% -
  Horiz. % 108.58% 106.87% 105.45% 104.69% 103.01% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4700 0.4200 0.4500 0.4400 0.4350 0.4700 0.4900 -
P/RPS 1.70 2.37 5.05 1.15 1.63 2.97 6.07 -57.09%
  QoQ % -28.27% -53.07% 339.13% -29.45% -45.12% -51.07% -
  Horiz. % 28.01% 39.04% 83.20% 18.95% 26.85% 48.93% 100.00%
P/EPS 10.07 16.34 36.21 6.37 9.44 14.46 54.44 -67.44%
  QoQ % -38.37% -54.87% 468.45% -32.52% -34.72% -73.44% -
  Horiz. % 18.50% 30.01% 66.51% 11.70% 17.34% 26.56% 100.00%
EY 9.93 6.12 2.76 15.69 10.60 6.91 1.84 206.73%
  QoQ % 62.25% 121.74% -82.41% 48.02% 53.40% 275.54% -
  Horiz. % 539.67% 332.61% 150.00% 852.72% 576.09% 375.54% 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 0.34 0.31 0.33 0.33 0.33 0.35 0.38 -7.13%
  QoQ % 9.68% -6.06% 0.00% 0.00% -5.71% -7.89% -
  Horiz. % 89.47% 81.58% 86.84% 86.84% 86.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 -
Price 0.4900 0.5200 0.4400 0.4700 0.4200 0.4900 0.4800 -
P/RPS 1.77 2.93 4.94 1.23 1.58 3.10 5.95 -55.34%
  QoQ % -39.59% -40.69% 301.63% -22.15% -49.03% -47.90% -
  Horiz. % 29.75% 49.24% 83.03% 20.67% 26.55% 52.10% 100.00%
P/EPS 10.49 20.23 35.40 6.81 9.11 15.08 53.33 -66.08%
  QoQ % -48.15% -42.85% 419.82% -25.25% -39.59% -71.72% -
  Horiz. % 19.67% 37.93% 66.38% 12.77% 17.08% 28.28% 100.00%
EY 9.53 4.94 2.82 14.69 10.98 6.63 1.88 194.22%
  QoQ % 92.91% 75.18% -80.80% 33.79% 65.61% 252.66% -
  Horiz. % 506.91% 262.77% 150.00% 781.38% 584.04% 352.66% 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 0.38 0.33 0.35 0.32 0.37 0.38 -5.32%
  QoQ % -7.89% 15.15% -5.71% 9.38% -13.51% -2.63% -
  Horiz. % 92.11% 100.00% 86.84% 92.11% 84.21% 97.37% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

243  461  609  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.035+0.005 
 HWGB 1.00+0.155 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 SAPNRG 0.125+0.005 
 INIX 0.36+0.095 
 BINTAI 1.140.00 
 TOPBLDS 0.115-0.015 
 DAYA 0.015-0.005 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS