Highlights

[AMVERTON] QoQ Cumulative 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 -     -68.40%    YoY -     47.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 97,123 57,677 29,451 125,369 100,535 71,257 56.44%
  QoQ % 43.82% 68.39% 95.84% -76.51% 24.70% 41.09% -
  Horiz. % 196.03% 136.30% 80.94% 41.33% 175.94% 141.09% 100.00%
PBT 33,063 21,459 14,367 5,053 15,590 11,891 6,987 181.06%
  QoQ % 54.08% 49.36% 184.33% -67.59% 31.11% 70.19% -
  Horiz. % 473.21% 307.13% 205.62% 72.32% 223.13% 170.19% 100.00%
Tax -6,075 -3,207 -1,467 -1,211 -4,079 -2,990 -1,801 124.42%
  QoQ % -89.43% -118.61% -21.14% 70.31% -36.42% -66.02% -
  Horiz. % 337.31% 178.07% 81.45% 67.24% 226.49% 166.02% 100.00%
NP 26,988 18,252 12,900 3,842 11,511 8,901 5,186 199.40%
  QoQ % 47.86% 41.49% 235.76% -66.62% 29.32% 71.64% -
  Horiz. % 520.40% 351.95% 248.75% 74.08% 221.96% 171.64% 100.00%
NP to SH 25,208 16,813 11,864 3,286 10,398 8,116 4,699 205.51%
  QoQ % 49.93% 41.71% 261.05% -68.40% 28.12% 72.72% -
  Horiz. % 536.45% 357.80% 252.48% 69.93% 221.28% 172.72% 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 78,871 44,777 25,609 113,858 91,634 66,071 42.62%
  QoQ % 42.88% 76.14% 74.85% -77.51% 24.25% 38.69% -
  Horiz. % 170.57% 119.37% 67.77% 38.76% 172.33% 138.69% 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 % 3.49 % 2.43 % 0.70 % 2.24 % 1.75 % 1.02 % 193.44%
  QoQ % 47.56% 43.62% 247.14% -68.75% 28.00% 71.57% -
  Horiz. % 504.90% 342.16% 238.24% 68.63% 219.61% 171.57% 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 26.63 15.80 8.07 34.31 27.50 19.56 56.21%
  QoQ % 43.67% 68.54% 95.79% -76.48% 24.76% 40.59% -
  Horiz. % 195.60% 136.15% 80.78% 41.26% 175.41% 140.59% 100.00%
EPS 6.91 4.61 3.25 0.90 2.85 2.22 1.29 205.21%
  QoQ % 49.89% 41.85% 261.11% -68.42% 28.38% 72.09% -
  Horiz. % 535.66% 357.36% 251.94% 69.77% 220.93% 172.09% 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 26.60 15.80 8.07 34.34 27.54 19.52 56.43%
  QoQ % 43.83% 68.35% 95.79% -76.50% 24.69% 41.09% -
  Horiz. % 196.00% 136.27% 80.94% 41.34% 175.92% 141.09% 100.00%
EPS 6.91 4.61 3.25 0.90 2.85 2.22 1.29 205.21%
  QoQ % 49.89% 41.85% 261.11% -68.42% 28.38% 72.09% -
  Horiz. % 535.66% 357.36% 251.94% 69.77% 220.93% 172.09% 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 1.63 2.97 6.07 1.49 1.71 3.07 -47.94%
  QoQ % -29.45% -45.12% -51.07% 307.38% -12.87% -44.30% -
  Horiz. % 37.46% 53.09% 96.74% 197.72% 48.53% 55.70% 100.00%
P/EPS 6.37 9.44 14.46 54.44 17.92 21.17 46.51 -73.33%
  QoQ % -32.52% -34.72% -73.44% 203.79% -15.35% -54.48% -
  Horiz. % 13.70% 20.30% 31.09% 117.05% 38.53% 45.52% 100.00%
EY 15.69 10.60 6.91 1.84 5.58 4.72 2.15 274.87%
  QoQ % 48.02% 53.40% 275.54% -67.03% 18.22% 119.53% -
  Horiz. % 729.77% 493.02% 321.40% 85.58% 259.53% 219.53% 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 1.58 3.10 5.95 1.43 2.04 2.50 -37.60%
  QoQ % -22.15% -49.03% -47.90% 316.08% -29.90% -18.40% -
  Horiz. % 49.20% 63.20% 124.00% 238.00% 57.20% 81.60% 100.00%
P/EPS 6.81 9.11 15.08 53.33 17.22 25.23 37.98 -68.10%
  QoQ % -25.25% -39.59% -71.72% 209.70% -31.75% -33.57% -
  Horiz. % 17.93% 23.99% 39.71% 140.42% 45.34% 66.43% 100.00%
EY 14.69 10.98 6.63 1.88 5.81 3.96 2.63 213.82%
  QoQ % 33.79% 65.61% 252.66% -67.64% 46.72% 50.57% -
  Horiz. % 558.56% 417.49% 252.09% 71.48% 220.91% 150.57% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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