Highlights

[AMVERTON] QoQ Quarter Result on 2011-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -42.31%    YoY -     44.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,090 32,507 42,617 39,446 28,226 29,451 24,748 18.93%
  QoQ % -1.28% -23.72% 8.04% 39.75% -4.16% 19.00% -
  Horiz. % 129.67% 131.35% 172.20% 159.39% 114.05% 119.00% 100.00%
PBT 7,328 6,521 12,293 7,092 9,314 5,053 3,872 53.06%
  QoQ % 12.38% -46.95% 73.34% -23.86% 84.33% 30.50% -
  Horiz. % 189.26% 168.41% 317.48% 183.16% 240.55% 130.50% 100.00%
Tax -2,053 -1,497 -3,055 -1,740 -256 -1,211 -1,093 52.29%
  QoQ % -37.14% 51.00% -75.57% -579.69% 78.86% -10.80% -
  Horiz. % 187.83% 136.96% 279.51% 159.19% 23.42% 110.80% 100.00%
NP 5,275 5,024 9,238 5,352 9,058 3,842 2,779 53.36%
  QoQ % 5.00% -45.62% 72.61% -40.91% 135.76% 38.25% -
  Horiz. % 189.82% 180.78% 332.42% 192.59% 325.94% 138.25% 100.00%
NP to SH 4,833 4,537 8,928 4,949 8,578 3,286 2,408 59.18%
  QoQ % 6.52% -49.18% 80.40% -42.31% 161.05% 36.46% -
  Horiz. % 200.71% 188.41% 370.76% 205.52% 356.23% 136.46% 100.00%
Tax Rate 28.02 % 22.96 % 24.85 % 24.53 % 2.75 % 23.97 % 28.23 % -0.50%
  QoQ % 22.04% -7.61% 1.30% 792.00% -88.53% -15.09% -
  Horiz. % 99.26% 81.33% 88.03% 86.89% 9.74% 84.91% 100.00%
Total Cost 26,815 27,483 33,379 34,094 19,168 25,609 21,969 14.23%
  QoQ % -2.43% -17.66% -2.10% 77.87% -25.15% 16.57% -
  Horiz. % 122.06% 125.10% 151.94% 155.19% 87.25% 116.57% 100.00%
Net Worth 500,137 492,836 489,185 480,344 489,128 467,342 463,357 5.23%
  QoQ % 1.48% 0.75% 1.84% -1.80% 4.66% 0.86% -
  Horiz. % 107.94% 106.36% 105.57% 103.67% 105.56% 100.86% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 500,137 492,836 489,185 480,344 489,128 467,342 463,357 5.23%
  QoQ % 1.48% 0.75% 1.84% -1.80% 4.66% 0.86% -
  Horiz. % 107.94% 106.36% 105.57% 103.67% 105.56% 100.86% 100.00%
NOSH 365,064 365,064 365,064 363,897 365,021 365,111 364,848 0.04%
  QoQ % 0.00% 0.00% 0.32% -0.31% -0.02% 0.07% -
  Horiz. % 100.06% 100.06% 100.06% 99.74% 100.05% 100.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.44 % 15.46 % 21.68 % 13.57 % 32.09 % 13.05 % 11.23 % 28.96%
  QoQ % 6.34% -28.69% 59.76% -57.71% 145.90% 16.21% -
  Horiz. % 146.39% 137.67% 193.05% 120.84% 285.75% 116.21% 100.00%
ROE 0.97 % 0.92 % 1.83 % 1.03 % 1.75 % 0.70 % 0.52 % 51.59%
  QoQ % 5.43% -49.73% 77.67% -41.14% 150.00% 34.62% -
  Horiz. % 186.54% 176.92% 351.92% 198.08% 336.54% 134.62% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.79 8.90 11.67 10.84 7.73 8.07 6.78 18.92%
  QoQ % -1.24% -23.74% 7.66% 40.23% -4.21% 19.03% -
  Horiz. % 129.65% 131.27% 172.12% 159.88% 114.01% 119.03% 100.00%
EPS 1.32 1.24 2.45 1.36 2.35 0.90 0.66 58.81%
  QoQ % 6.45% -49.39% 80.15% -42.13% 161.11% 36.36% -
  Horiz. % 200.00% 187.88% 371.21% 206.06% 356.06% 136.36% 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 1.3700 1.3500 1.3400 1.3200 1.3400 1.2800 1.2700 5.19%
  QoQ % 1.48% 0.75% 1.52% -1.49% 4.69% 0.79% -
  Horiz. % 107.87% 106.30% 105.51% 103.94% 105.51% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.79 8.90 11.67 10.81 7.73 8.07 6.78 18.92%
  QoQ % -1.24% -23.74% 7.96% 39.84% -4.21% 19.03% -
  Horiz. % 129.65% 131.27% 172.12% 159.44% 114.01% 119.03% 100.00%
EPS 1.32 1.24 2.45 1.36 2.35 0.90 0.66 58.81%
  QoQ % 6.45% -49.39% 80.15% -42.13% 161.11% 36.36% -
  Horiz. % 200.00% 187.88% 371.21% 206.06% 356.06% 136.36% 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 1.3700 1.3500 1.3400 1.3158 1.3398 1.2802 1.2693 5.23%
  QoQ % 1.48% 0.75% 1.84% -1.79% 4.66% 0.86% -
  Horiz. % 107.93% 106.36% 105.57% 103.66% 105.55% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4200 0.4500 0.4400 0.4350 0.4700 0.4900 0.5100 -
P/RPS 4.78 5.05 3.77 4.01 6.08 6.07 7.52 -26.09%
  QoQ % -5.35% 33.95% -5.99% -34.05% 0.16% -19.28% -
  Horiz. % 63.56% 67.15% 50.13% 53.32% 80.85% 80.72% 100.00%
P/EPS 31.72 36.21 17.99 31.99 20.00 54.44 77.27 -44.79%
  QoQ % -12.40% 101.28% -43.76% 59.95% -63.26% -29.55% -
  Horiz. % 41.05% 46.86% 23.28% 41.40% 25.88% 70.45% 100.00%
EY 3.15 2.76 5.56 3.13 5.00 1.84 1.29 81.43%
  QoQ % 14.13% -50.36% 77.64% -37.40% 171.74% 42.64% -
  Horiz. % 244.19% 213.95% 431.01% 242.64% 387.60% 142.64% 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 0.31 0.33 0.33 0.33 0.35 0.38 0.40 -15.64%
  QoQ % -6.06% 0.00% 0.00% -5.71% -7.89% -5.00% -
  Horiz. % 77.50% 82.50% 82.50% 82.50% 87.50% 95.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 -
Price 0.5200 0.4400 0.4700 0.4200 0.4900 0.4800 0.4900 -
P/RPS 5.92 4.94 4.03 3.87 6.34 5.95 7.22 -12.41%
  QoQ % 19.84% 22.58% 4.13% -38.96% 6.55% -17.59% -
  Horiz. % 81.99% 68.42% 55.82% 53.60% 87.81% 82.41% 100.00%
P/EPS 39.28 35.40 19.22 30.88 20.85 53.33 74.24 -34.61%
  QoQ % 10.96% 84.18% -37.76% 48.11% -60.90% -28.17% -
  Horiz. % 52.91% 47.68% 25.89% 41.59% 28.08% 71.83% 100.00%
EY 2.55 2.82 5.20 3.24 4.80 1.88 1.35 52.86%
  QoQ % -9.57% -45.77% 60.49% -32.50% 155.32% 39.26% -
  Horiz. % 188.89% 208.89% 385.19% 240.00% 355.56% 139.26% 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 0.38 0.33 0.35 0.32 0.37 0.38 0.39 -1.72%
  QoQ % 15.15% -5.71% 9.38% -13.51% -2.63% -2.56% -
  Horiz. % 97.44% 84.62% 89.74% 82.05% 94.87% 97.44% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

154  442  558  1297 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.05+0.005 
 SUPERMX 9.67-0.11 
 DGSB 0.2150.00 
 HWGB 0.755+0.04 
 LUSTER 0.170.00 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS