Highlights

[AMVERTON] QoQ Cumulative 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 -     -82.00%    YoY -     38.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 140,197 101,132 64,597 32,507 139,682 97,123 57,677 80.30%
  QoQ % 38.63% 56.56% 98.72% -76.73% 43.82% 68.39% -
  Horiz. % 243.07% 175.34% 112.00% 56.36% 242.18% 168.39% 100.00%
PBT 37,859 24,449 13,849 6,521 33,063 21,459 14,367 90.22%
  QoQ % 54.85% 76.54% 112.38% -80.28% 54.08% 49.36% -
  Horiz. % 263.51% 170.17% 96.39% 45.39% 230.13% 149.36% 100.00%
Tax -9,259 -6,149 -3,550 -1,497 -6,075 -3,207 -1,467 239.62%
  QoQ % -50.58% -73.21% -137.14% 75.36% -89.43% -118.61% -
  Horiz. % 631.15% 419.15% 241.99% 102.04% 414.11% 218.61% 100.00%
NP 28,600 18,300 10,299 5,024 26,988 18,252 12,900 69.62%
  QoQ % 56.28% 77.69% 105.00% -81.38% 47.86% 41.49% -
  Horiz. % 221.71% 141.86% 79.84% 38.95% 209.21% 141.49% 100.00%
NP to SH 27,133 17,045 9,370 4,537 25,208 16,813 11,864 73.15%
  QoQ % 59.18% 81.91% 106.52% -82.00% 49.93% 41.71% -
  Horiz. % 228.70% 143.67% 78.98% 38.24% 212.47% 141.71% 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 82,832 54,298 27,483 112,694 78,871 44,777 83.31%
  QoQ % 34.73% 52.55% 97.57% -75.61% 42.88% 76.14% -
  Horiz. % 249.23% 184.99% 121.26% 61.38% 251.68% 176.14% 100.00%
Net Worth 518,558 507,438 499,490 492,836 489,261 481,413 489,161 3.95%
  QoQ % 2.19% 1.59% 1.35% 0.73% 1.63% -1.58% -
  Horiz. % 106.01% 103.74% 102.11% 100.75% 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 518,558 507,438 499,490 492,836 489,261 481,413 489,161 3.95%
  QoQ % 2.19% 1.59% 1.35% 0.73% 1.63% -1.58% -
  Horiz. % 106.01% 103.74% 102.11% 100.75% 100.02% 98.42% 100.00%
NOSH 365,181 365,064 364,591 365,064 365,120 364,707 365,046 0.02%
  QoQ % 0.03% 0.13% -0.13% -0.02% 0.11% -0.09% -
  Horiz. % 100.04% 100.00% 99.88% 100.00% 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 % 3.36 % 1.88 % 0.92 % 5.15 % 3.49 % 2.43 % 66.31%
  QoQ % 55.65% 78.72% 104.35% -82.14% 47.56% 43.62% -
  Horiz. % 215.23% 138.27% 77.37% 37.86% 211.93% 143.62% 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 27.70 17.72 8.90 38.26 26.63 15.80 80.25%
  QoQ % 38.59% 56.32% 99.10% -76.74% 43.67% 68.54% -
  Horiz. % 242.97% 175.32% 112.15% 56.33% 242.15% 168.54% 100.00%
EPS 7.43 4.67 2.57 1.24 6.91 4.61 3.25 73.11%
  QoQ % 59.10% 81.71% 107.26% -82.05% 49.89% 41.85% -
  Horiz. % 228.62% 143.69% 79.08% 38.15% 212.62% 141.85% 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 27.70 17.69 8.90 38.26 26.60 15.80 80.28%
  QoQ % 38.63% 56.59% 98.76% -76.74% 43.83% 68.35% -
  Horiz. % 243.04% 175.32% 111.96% 56.33% 242.15% 168.35% 100.00%
EPS 7.43 4.67 2.57 1.24 6.91 4.61 3.25 73.11%
  QoQ % 59.10% 81.71% 107.26% -82.05% 49.89% 41.85% -
  Horiz. % 228.62% 143.69% 79.08% 38.15% 212.62% 141.85% 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 1.3500 1.3402 1.3187 1.3399 3.95%
  QoQ % 2.19% 1.59% 1.35% 0.73% 1.63% -1.58% -
  Horiz. % 106.02% 103.74% 102.11% 100.75% 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 1.70 2.37 5.05 1.15 1.63 2.97 -44.59%
  QoQ % -28.24% -28.27% -53.07% 339.13% -29.45% -45.12% -
  Horiz. % 41.08% 57.24% 79.80% 170.03% 38.72% 54.88% 100.00%
P/EPS 6.33 10.07 16.34 36.21 6.37 9.44 14.46 -42.20%
  QoQ % -37.14% -38.37% -54.87% 468.45% -32.52% -34.72% -
  Horiz. % 43.78% 69.64% 113.00% 250.41% 44.05% 65.28% 100.00%
EY 15.81 9.93 6.12 2.76 15.69 10.60 6.91 73.20%
  QoQ % 59.21% 62.25% 121.74% -82.41% 48.02% 53.40% -
  Horiz. % 228.80% 143.70% 88.57% 39.94% 227.06% 153.40% 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 1.77 2.93 4.94 1.23 1.58 3.10 -38.78%
  QoQ % -16.38% -39.59% -40.69% 301.63% -22.15% -49.03% -
  Horiz. % 47.74% 57.10% 94.52% 159.35% 39.68% 50.97% 100.00%
P/EPS 7.67 10.49 20.23 35.40 6.81 9.11 15.08 -36.15%
  QoQ % -26.88% -48.15% -42.85% 419.82% -25.25% -39.59% -
  Horiz. % 50.86% 69.56% 134.15% 234.75% 45.16% 60.41% 100.00%
EY 13.04 9.53 4.94 2.82 14.69 10.98 6.63 56.66%
  QoQ % 36.83% 92.91% 75.18% -80.80% 33.79% 65.61% -
  Horiz. % 196.68% 143.74% 74.51% 42.53% 221.57% 165.61% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

412  378  623  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.69-0.05 
 DGB 0.095-0.01 

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