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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers