Highlights

[AMVERTON] QoQ Quarter Result on 2011-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     161.05%    YoY -     248.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,507 42,617 39,446 28,226 29,451 24,748 29,278 7.22%
  QoQ % -23.72% 8.04% 39.75% -4.16% 19.00% -15.47% -
  Horiz. % 111.03% 145.56% 134.73% 96.41% 100.59% 84.53% 100.00%
PBT 6,521 12,293 7,092 9,314 5,053 3,872 4,904 20.90%
  QoQ % -46.95% 73.34% -23.86% 84.33% 30.50% -21.04% -
  Horiz. % 132.97% 250.67% 144.62% 189.93% 103.04% 78.96% 100.00%
Tax -1,497 -3,055 -1,740 -256 -1,211 -1,093 -1,189 16.58%
  QoQ % 51.00% -75.57% -579.69% 78.86% -10.80% 8.07% -
  Horiz. % 125.90% 256.94% 146.34% 21.53% 101.85% 91.93% 100.00%
NP 5,024 9,238 5,352 9,058 3,842 2,779 3,715 22.27%
  QoQ % -45.62% 72.61% -40.91% 135.76% 38.25% -25.20% -
  Horiz. % 135.24% 248.67% 144.06% 243.82% 103.42% 74.80% 100.00%
NP to SH 4,537 8,928 4,949 8,578 3,286 2,408 3,417 20.78%
  QoQ % -49.18% 80.40% -42.31% 161.05% 36.46% -29.53% -
  Horiz. % 132.78% 261.28% 144.83% 251.04% 96.17% 70.47% 100.00%
Tax Rate 22.96 % 24.85 % 24.53 % 2.75 % 23.97 % 28.23 % 24.25 % -3.58%
  QoQ % -7.61% 1.30% 792.00% -88.53% -15.09% 16.41% -
  Horiz. % 94.68% 102.47% 101.15% 11.34% 98.85% 116.41% 100.00%
Total Cost 27,483 33,379 34,094 19,168 25,609 21,969 25,563 4.94%
  QoQ % -17.66% -2.10% 77.87% -25.15% 16.57% -14.06% -
  Horiz. % 107.51% 130.58% 133.37% 74.98% 100.18% 85.94% 100.00%
Net Worth 492,836 489,185 480,344 489,128 467,342 463,357 461,658 4.45%
  QoQ % 0.75% 1.84% -1.80% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 492,836 489,185 480,344 489,128 467,342 463,357 461,658 4.45%
  QoQ % 0.75% 1.84% -1.80% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
NOSH 365,064 365,064 363,897 365,021 365,111 364,848 363,510 0.28%
  QoQ % 0.00% 0.32% -0.31% -0.02% 0.07% 0.37% -
  Horiz. % 100.43% 100.43% 100.11% 100.42% 100.44% 100.37% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.46 % 21.68 % 13.57 % 32.09 % 13.05 % 11.23 % 12.69 % 14.05%
  QoQ % -28.69% 59.76% -57.71% 145.90% 16.21% -11.51% -
  Horiz. % 121.83% 170.84% 106.93% 252.88% 102.84% 88.49% 100.00%
ROE 0.92 % 1.83 % 1.03 % 1.75 % 0.70 % 0.52 % 0.74 % 15.61%
  QoQ % -49.73% 77.67% -41.14% 150.00% 34.62% -29.73% -
  Horiz. % 124.32% 247.30% 139.19% 236.49% 94.59% 70.27% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.90 11.67 10.84 7.73 8.07 6.78 8.05 6.91%
  QoQ % -23.74% 7.66% 40.23% -4.21% 19.03% -15.78% -
  Horiz. % 110.56% 144.97% 134.66% 96.02% 100.25% 84.22% 100.00%
EPS 1.24 2.45 1.36 2.35 0.90 0.66 0.94 20.26%
  QoQ % -49.39% 80.15% -42.13% 161.11% 36.36% -29.79% -
  Horiz. % 131.91% 260.64% 144.68% 250.00% 95.74% 70.21% 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 1.3500 1.3400 1.3200 1.3400 1.2800 1.2700 1.2700 4.15%
  QoQ % 0.75% 1.52% -1.49% 4.69% 0.79% 0.00% -
  Horiz. % 106.30% 105.51% 103.94% 105.51% 100.79% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.90 11.67 10.81 7.73 8.07 6.78 8.02 7.18%
  QoQ % -23.74% 7.96% 39.84% -4.21% 19.03% -15.46% -
  Horiz. % 110.97% 145.51% 134.79% 96.38% 100.62% 84.54% 100.00%
EPS 1.24 2.45 1.36 2.35 0.90 0.66 0.94 20.26%
  QoQ % -49.39% 80.15% -42.13% 161.11% 36.36% -29.79% -
  Horiz. % 131.91% 260.64% 144.68% 250.00% 95.74% 70.21% 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 1.3500 1.3400 1.3158 1.3398 1.2802 1.2693 1.2646 4.45%
  QoQ % 0.75% 1.84% -1.79% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4500 0.4400 0.4350 0.4700 0.4900 0.5100 0.4700 -
P/RPS 5.05 3.77 4.01 6.08 6.07 7.52 5.84 -9.23%
  QoQ % 33.95% -5.99% -34.05% 0.16% -19.28% 28.77% -
  Horiz. % 86.47% 64.55% 68.66% 104.11% 103.94% 128.77% 100.00%
P/EPS 36.21 17.99 31.99 20.00 54.44 77.27 50.00 -19.34%
  QoQ % 101.28% -43.76% 59.95% -63.26% -29.55% 54.54% -
  Horiz. % 72.42% 35.98% 63.98% 40.00% 108.88% 154.54% 100.00%
EY 2.76 5.56 3.13 5.00 1.84 1.29 2.00 23.93%
  QoQ % -50.36% 77.64% -37.40% 171.74% 42.64% -35.50% -
  Horiz. % 138.00% 278.00% 156.50% 250.00% 92.00% 64.50% 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 0.33 0.35 0.38 0.40 0.37 -7.34%
  QoQ % 0.00% 0.00% -5.71% -7.89% -5.00% 8.11% -
  Horiz. % 89.19% 89.19% 89.19% 94.59% 102.70% 108.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 -
Price 0.4400 0.4700 0.4200 0.4900 0.4800 0.4900 0.5600 -
P/RPS 4.94 4.03 3.87 6.34 5.95 7.22 6.95 -20.34%
  QoQ % 22.58% 4.13% -38.96% 6.55% -17.59% 3.88% -
  Horiz. % 71.08% 57.99% 55.68% 91.22% 85.61% 103.88% 100.00%
P/EPS 35.40 19.22 30.88 20.85 53.33 74.24 59.57 -29.29%
  QoQ % 84.18% -37.76% 48.11% -60.90% -28.17% 24.63% -
  Horiz. % 59.43% 32.26% 51.84% 35.00% 89.52% 124.63% 100.00%
EY 2.82 5.20 3.24 4.80 1.88 1.35 1.68 41.20%
  QoQ % -45.77% 60.49% -32.50% 155.32% 39.26% -19.64% -
  Horiz. % 167.86% 309.52% 192.86% 285.71% 111.90% 80.36% 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 0.35 0.32 0.37 0.38 0.39 0.44 -17.44%
  QoQ % -5.71% 9.38% -13.51% -2.63% -2.56% -11.36% -
  Horiz. % 75.00% 79.55% 72.73% 84.09% 86.36% 88.64% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers