Highlights

[AMVERTON] QoQ Quarter Result on 2012-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.52%    YoY -     -43.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,716 39,065 36,535 32,090 32,507 42,617 39,446 -22.86%
  QoQ % -31.61% 6.92% 13.85% -1.28% -23.72% 8.04% -
  Horiz. % 67.73% 99.03% 92.62% 81.35% 82.41% 108.04% 100.00%
PBT 5,044 13,410 10,600 7,328 6,521 12,293 7,092 -20.31%
  QoQ % -62.39% 26.51% 44.65% 12.38% -46.95% 73.34% -
  Horiz. % 71.12% 189.09% 149.46% 103.33% 91.95% 173.34% 100.00%
Tax -1,395 -3,110 -2,599 -2,053 -1,497 -3,055 -1,740 -13.69%
  QoQ % 55.14% -19.66% -26.60% -37.14% 51.00% -75.57% -
  Horiz. % 80.17% 178.74% 149.37% 117.99% 86.03% 175.57% 100.00%
NP 3,649 10,300 8,001 5,275 5,024 9,238 5,352 -22.52%
  QoQ % -64.57% 28.73% 51.68% 5.00% -45.62% 72.61% -
  Horiz. % 68.18% 192.45% 149.50% 98.56% 93.87% 172.61% 100.00%
NP to SH 3,317 10,088 7,675 4,833 4,537 8,928 4,949 -23.39%
  QoQ % -67.12% 31.44% 58.80% 6.52% -49.18% 80.40% -
  Horiz. % 67.02% 203.84% 155.08% 97.66% 91.68% 180.40% 100.00%
Tax Rate 27.66 % 23.19 % 24.52 % 28.02 % 22.96 % 24.85 % 24.53 % 8.33%
  QoQ % 19.28% -5.42% -12.49% 22.04% -7.61% 1.30% -
  Horiz. % 112.76% 94.54% 99.96% 114.23% 93.60% 101.30% 100.00%
Total Cost 23,067 28,765 28,534 26,815 27,483 33,379 34,094 -22.91%
  QoQ % -19.81% 0.81% 6.41% -2.43% -17.66% -2.10% -
  Horiz. % 67.66% 84.37% 83.69% 78.65% 80.61% 97.90% 100.00%
Net Worth 518,390 518,390 507,438 500,137 492,836 489,185 480,344 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 518,390 518,390 507,438 500,137 492,836 489,185 480,344 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 363,897 0.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.66 % 26.37 % 21.90 % 16.44 % 15.46 % 21.68 % 13.57 % 0.44%
  QoQ % -48.20% 20.41% 33.21% 6.34% -28.69% 59.76% -
  Horiz. % 100.66% 194.33% 161.39% 121.15% 113.93% 159.76% 100.00%
ROE 0.64 % 1.95 % 1.51 % 0.97 % 0.92 % 1.83 % 1.03 % -27.16%
  QoQ % -67.18% 29.14% 55.67% 5.43% -49.73% 77.67% -
  Horiz. % 62.14% 189.32% 146.60% 94.17% 89.32% 177.67% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.32 10.70 10.01 8.79 8.90 11.67 10.84 -23.01%
  QoQ % -31.59% 6.89% 13.88% -1.24% -23.74% 7.66% -
  Horiz. % 67.53% 98.71% 92.34% 81.09% 82.10% 107.66% 100.00%
EPS 0.91 2.76 2.10 1.32 1.24 2.45 1.36 -23.48%
  QoQ % -67.03% 31.43% 59.09% 6.45% -49.39% 80.15% -
  Horiz. % 66.91% 202.94% 154.41% 97.06% 91.18% 180.15% 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 1.4200 1.3900 1.3700 1.3500 1.3400 1.3200 4.98%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.52% -
  Horiz. % 107.58% 107.58% 105.30% 103.79% 102.27% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.32 10.70 10.01 8.79 8.90 11.67 10.81 -22.87%
  QoQ % -31.59% 6.89% 13.88% -1.24% -23.74% 7.96% -
  Horiz. % 67.72% 98.98% 92.60% 81.31% 82.33% 107.96% 100.00%
EPS 0.91 2.76 2.10 1.32 1.24 2.45 1.36 -23.48%
  QoQ % -67.03% 31.43% 59.09% 6.45% -49.39% 80.15% -
  Horiz. % 66.91% 202.94% 154.41% 97.06% 91.18% 180.15% 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 1.4200 1.3900 1.3700 1.3500 1.3400 1.3158 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5950 0.4700 0.4700 0.4200 0.4500 0.4400 0.4350 -
P/RPS 8.13 4.39 4.70 4.78 5.05 3.77 4.01 60.12%
  QoQ % 85.19% -6.60% -1.67% -5.35% 33.95% -5.99% -
  Horiz. % 202.74% 109.48% 117.21% 119.20% 125.94% 94.01% 100.00%
P/EPS 65.48 17.01 22.36 31.72 36.21 17.99 31.99 61.14%
  QoQ % 284.95% -23.93% -29.51% -12.40% 101.28% -43.76% -
  Horiz. % 204.69% 53.17% 69.90% 99.16% 113.19% 56.24% 100.00%
EY 1.53 5.88 4.47 3.15 2.76 5.56 3.13 -37.92%
  QoQ % -73.98% 31.54% 41.90% 14.13% -50.36% 77.64% -
  Horiz. % 48.88% 187.86% 142.81% 100.64% 88.18% 177.64% 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 0.42 0.33 0.34 0.31 0.33 0.33 0.33 17.42%
  QoQ % 27.27% -2.94% 9.68% -6.06% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% 103.03% 93.94% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 -
Price 0.7800 0.5700 0.4900 0.5200 0.4400 0.4700 0.4200 -
P/RPS 10.66 5.33 4.90 5.92 4.94 4.03 3.87 96.38%
  QoQ % 100.00% 8.78% -17.23% 19.84% 22.58% 4.13% -
  Horiz. % 275.45% 137.73% 126.61% 152.97% 127.65% 104.13% 100.00%
P/EPS 85.85 20.63 23.31 39.28 35.40 19.22 30.88 97.59%
  QoQ % 316.14% -11.50% -40.66% 10.96% 84.18% -37.76% -
  Horiz. % 278.01% 66.81% 75.49% 127.20% 114.64% 62.24% 100.00%
EY 1.16 4.85 4.29 2.55 2.82 5.20 3.24 -49.55%
  QoQ % -76.08% 13.05% 68.24% -9.57% -45.77% 60.49% -
  Horiz. % 35.80% 149.69% 132.41% 78.70% 87.04% 160.49% 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 0.55 0.40 0.35 0.38 0.33 0.35 0.32 43.44%
  QoQ % 37.50% 14.29% -7.89% 15.15% -5.71% 9.38% -
  Horiz. % 171.88% 125.00% 109.38% 118.75% 103.13% 109.38% 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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers