Highlights

[AMVERTON] QoQ Quarter Result on 2010-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     38.68%    YoY -     -54.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,226 29,451 24,748 29,278 37,467 33,790 34,629 -12.77%
  QoQ % -4.16% 19.00% -15.47% -21.86% 10.88% -2.42% -
  Horiz. % 81.51% 85.05% 71.47% 84.55% 108.20% 97.58% 100.00%
PBT 9,314 5,053 3,872 4,904 3,277 3,710 4,458 63.65%
  QoQ % 84.33% 30.50% -21.04% 49.65% -11.67% -16.78% -
  Horiz. % 208.93% 113.35% 86.86% 110.00% 73.51% 83.22% 100.00%
Tax -256 -1,211 -1,093 -1,189 -578 -1,223 -1,287 -66.03%
  QoQ % 78.86% -10.80% 8.07% -105.71% 52.74% 4.97% -
  Horiz. % 19.89% 94.09% 84.93% 92.39% 44.91% 95.03% 100.00%
NP 9,058 3,842 2,779 3,715 2,699 2,487 3,171 101.71%
  QoQ % 135.76% 38.25% -25.20% 37.64% 8.52% -21.57% -
  Horiz. % 285.65% 121.16% 87.64% 117.16% 85.12% 78.43% 100.00%
NP to SH 8,578 3,286 2,408 3,417 2,464 2,235 2,879 107.47%
  QoQ % 161.05% 36.46% -29.53% 38.68% 10.25% -22.37% -
  Horiz. % 297.95% 114.14% 83.64% 118.69% 85.59% 77.63% 100.00%
Tax Rate 2.75 % 23.97 % 28.23 % 24.25 % 17.64 % 32.96 % 28.87 % -79.23%
  QoQ % -88.53% -15.09% 16.41% 37.47% -46.48% 14.17% -
  Horiz. % 9.53% 83.03% 97.78% 84.00% 61.10% 114.17% 100.00%
Total Cost 19,168 25,609 21,969 25,563 34,768 31,303 31,458 -28.19%
  QoQ % -25.15% 16.57% -14.06% -26.48% 11.07% -0.49% -
  Horiz. % 60.93% 81.41% 69.84% 81.26% 110.52% 99.51% 100.00%
Net Worth 489,128 467,342 463,357 461,658 456,564 450,604 455,537 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.59% 101.72% 101.34% 100.23% 98.92% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 489,128 467,342 463,357 461,658 456,564 450,604 455,537 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.59% 101.72% 101.34% 100.23% 98.92% 100.00%
NOSH 365,021 365,111 364,848 363,510 362,352 360,483 364,430 0.11%
  QoQ % -0.02% 0.07% 0.37% 0.32% 0.52% -1.08% -
  Horiz. % 100.16% 100.19% 100.11% 99.75% 99.43% 98.92% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 32.09 % 13.05 % 11.23 % 12.69 % 7.20 % 7.36 % 9.16 % 131.20%
  QoQ % 145.90% 16.21% -11.51% 76.25% -2.17% -19.65% -
  Horiz. % 350.33% 142.47% 122.60% 138.54% 78.60% 80.35% 100.00%
ROE 1.75 % 0.70 % 0.52 % 0.74 % 0.54 % 0.50 % 0.63 % 97.98%
  QoQ % 150.00% 34.62% -29.73% 37.04% 8.00% -20.63% -
  Horiz. % 277.78% 111.11% 82.54% 117.46% 85.71% 79.37% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.73 8.07 6.78 8.05 10.34 9.37 9.50 -12.88%
  QoQ % -4.21% 19.03% -15.78% -22.15% 10.35% -1.37% -
  Horiz. % 81.37% 84.95% 71.37% 84.74% 108.84% 98.63% 100.00%
EPS 2.35 0.90 0.66 0.94 0.68 0.62 0.79 107.25%
  QoQ % 161.11% 36.36% -29.79% 38.24% 9.68% -21.52% -
  Horiz. % 297.47% 113.92% 83.54% 118.99% 86.08% 78.48% 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 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 4.76%
  QoQ % 4.69% 0.79% 0.00% 0.79% 0.80% 0.00% -
  Horiz. % 107.20% 102.40% 101.60% 101.60% 100.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.73 8.07 6.78 8.02 10.26 9.26 9.49 -12.81%
  QoQ % -4.21% 19.03% -15.46% -21.83% 10.80% -2.42% -
  Horiz. % 81.45% 85.04% 71.44% 84.51% 108.11% 97.58% 100.00%
EPS 2.35 0.90 0.66 0.94 0.67 0.61 0.79 107.25%
  QoQ % 161.11% 36.36% -29.79% 40.30% 9.84% -22.78% -
  Horiz. % 297.47% 113.92% 83.54% 118.99% 84.81% 77.22% 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 1.3398 1.2802 1.2693 1.2646 1.2506 1.2343 1.2478 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.60% 101.72% 101.35% 100.22% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4700 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 -
P/RPS 6.08 6.07 7.52 5.84 5.80 7.47 6.31 -2.45%
  QoQ % 0.16% -19.28% 28.77% 0.69% -22.36% 18.38% -
  Horiz. % 96.35% 96.20% 119.18% 92.55% 91.92% 118.38% 100.00%
P/EPS 20.00 54.44 77.27 50.00 88.24 112.90 75.95 -59.02%
  QoQ % -63.26% -29.55% 54.54% -43.34% -21.84% 48.65% -
  Horiz. % 26.33% 71.68% 101.74% 65.83% 116.18% 148.65% 100.00%
EY 5.00 1.84 1.29 2.00 1.13 0.89 1.32 143.59%
  QoQ % 171.74% 42.64% -35.50% 76.99% 26.97% -32.58% -
  Horiz. % 378.79% 139.39% 97.73% 151.52% 85.61% 67.42% 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 0.40 0.37 0.48 0.56 0.48 -19.03%
  QoQ % -7.89% -5.00% 8.11% -22.92% -14.29% 16.67% -
  Horiz. % 72.92% 79.17% 83.33% 77.08% 100.00% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.4900 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 -
P/RPS 6.34 5.95 7.22 6.95 4.74 6.29 6.84 -4.95%
  QoQ % 6.55% -17.59% 3.88% 46.62% -24.64% -8.04% -
  Horiz. % 92.69% 86.99% 105.56% 101.61% 69.30% 91.96% 100.00%
P/EPS 20.85 53.33 74.24 59.57 72.06 95.16 82.28 -60.06%
  QoQ % -60.90% -28.17% 24.63% -17.33% -24.27% 15.65% -
  Horiz. % 25.34% 64.82% 90.23% 72.40% 87.58% 115.65% 100.00%
EY 4.80 1.88 1.35 1.68 1.39 1.05 1.22 149.85%
  QoQ % 155.32% 39.26% -19.64% 20.86% 32.38% -13.93% -
  Horiz. % 393.44% 154.10% 110.66% 137.70% 113.93% 86.07% 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 0.37 0.38 0.39 0.44 0.39 0.47 0.52 -20.35%
  QoQ % -2.63% -2.56% -11.36% 12.82% -17.02% -9.62% -
  Horiz. % 71.15% 73.08% 75.00% 84.62% 75.00% 90.38% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers