Highlights

[AMVERTON] QoQ Quarter Result on 2012-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     58.80%    YoY -     55.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,138 26,716 39,065 36,535 32,090 32,507 42,617 -15.45%
  QoQ % 24.04% -31.61% 6.92% 13.85% -1.28% -23.72% -
  Horiz. % 77.76% 62.69% 91.67% 85.73% 75.30% 76.28% 100.00%
PBT 7,510 5,044 13,410 10,600 7,328 6,521 12,293 -28.02%
  QoQ % 48.89% -62.39% 26.51% 44.65% 12.38% -46.95% -
  Horiz. % 61.09% 41.03% 109.09% 86.23% 59.61% 53.05% 100.00%
Tax -1,565 -1,395 -3,110 -2,599 -2,053 -1,497 -3,055 -36.00%
  QoQ % -12.19% 55.14% -19.66% -26.60% -37.14% 51.00% -
  Horiz. % 51.23% 45.66% 101.80% 85.07% 67.20% 49.00% 100.00%
NP 5,945 3,649 10,300 8,001 5,275 5,024 9,238 -25.48%
  QoQ % 62.92% -64.57% 28.73% 51.68% 5.00% -45.62% -
  Horiz. % 64.35% 39.50% 111.50% 86.61% 57.10% 54.38% 100.00%
NP to SH 5,595 3,317 10,088 7,675 4,833 4,537 8,928 -26.79%
  QoQ % 68.68% -67.12% 31.44% 58.80% 6.52% -49.18% -
  Horiz. % 62.67% 37.15% 112.99% 85.97% 54.13% 50.82% 100.00%
Tax Rate 20.84 % 27.66 % 23.19 % 24.52 % 28.02 % 22.96 % 24.85 % -11.08%
  QoQ % -24.66% 19.28% -5.42% -12.49% 22.04% -7.61% -
  Horiz. % 83.86% 111.31% 93.32% 98.67% 112.76% 92.39% 100.00%
Total Cost 27,193 23,067 28,765 28,534 26,815 27,483 33,379 -12.78%
  QoQ % 17.89% -19.81% 0.81% 6.41% -2.43% -17.66% -
  Horiz. % 81.47% 69.11% 86.18% 85.48% 80.33% 82.34% 100.00%
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.94 % 13.66 % 26.37 % 21.90 % 16.44 % 15.46 % 21.68 % -11.87%
  QoQ % 31.33% -48.20% 20.41% 33.21% 6.34% -28.69% -
  Horiz. % 82.75% 63.01% 121.63% 101.01% 75.83% 71.31% 100.00%
ROE 1.06 % 0.64 % 1.95 % 1.51 % 0.97 % 0.92 % 1.83 % -30.54%
  QoQ % 65.62% -67.18% 29.14% 55.67% 5.43% -49.73% -
  Horiz. % 57.92% 34.97% 106.56% 82.51% 53.01% 50.27% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.08 7.32 10.70 10.01 8.79 8.90 11.67 -15.42%
  QoQ % 24.04% -31.59% 6.89% 13.88% -1.24% -23.74% -
  Horiz. % 77.81% 62.72% 91.69% 85.78% 75.32% 76.26% 100.00%
EPS 1.53 0.91 2.76 2.10 1.32 1.24 2.45 -26.96%
  QoQ % 68.13% -67.03% 31.43% 59.09% 6.45% -49.39% -
  Horiz. % 62.45% 37.14% 112.65% 85.71% 53.88% 50.61% 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 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.08 7.32 10.70 10.01 8.79 8.90 11.67 -15.42%
  QoQ % 24.04% -31.59% 6.89% 13.88% -1.24% -23.74% -
  Horiz. % 77.81% 62.72% 91.69% 85.78% 75.32% 76.26% 100.00%
EPS 1.53 0.91 2.76 2.10 1.32 1.24 2.45 -26.96%
  QoQ % 68.13% -67.03% 31.43% 59.09% 6.45% -49.39% -
  Horiz. % 62.45% 37.14% 112.65% 85.71% 53.88% 50.61% 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 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0200 0.5950 0.4700 0.4700 0.4200 0.4500 0.4400 -
P/RPS 11.24 8.13 4.39 4.70 4.78 5.05 3.77 107.29%
  QoQ % 38.25% 85.19% -6.60% -1.67% -5.35% 33.95% -
  Horiz. % 298.14% 215.65% 116.45% 124.67% 126.79% 133.95% 100.00%
P/EPS 66.55 65.48 17.01 22.36 31.72 36.21 17.99 139.38%
  QoQ % 1.63% 284.95% -23.93% -29.51% -12.40% 101.28% -
  Horiz. % 369.93% 363.98% 94.55% 124.29% 176.32% 201.28% 100.00%
EY 1.50 1.53 5.88 4.47 3.15 2.76 5.56 -58.28%
  QoQ % -1.96% -73.98% 31.54% 41.90% 14.13% -50.36% -
  Horiz. % 26.98% 27.52% 105.76% 80.40% 56.65% 49.64% 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 0.71 0.42 0.33 0.34 0.31 0.33 0.33 66.74%
  QoQ % 69.05% 27.27% -2.94% 9.68% -6.06% 0.00% -
  Horiz. % 215.15% 127.27% 100.00% 103.03% 93.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.9050 0.7800 0.5700 0.4900 0.5200 0.4400 0.4700 -
P/RPS 9.97 10.66 5.33 4.90 5.92 4.94 4.03 83.02%
  QoQ % -6.47% 100.00% 8.78% -17.23% 19.84% 22.58% -
  Horiz. % 247.39% 264.52% 132.26% 121.59% 146.90% 122.58% 100.00%
P/EPS 59.05 85.85 20.63 23.31 39.28 35.40 19.22 111.48%
  QoQ % -31.22% 316.14% -11.50% -40.66% 10.96% 84.18% -
  Horiz. % 307.23% 446.67% 107.34% 121.28% 204.37% 184.18% 100.00%
EY 1.69 1.16 4.85 4.29 2.55 2.82 5.20 -52.76%
  QoQ % 45.69% -76.08% 13.05% 68.24% -9.57% -45.77% -
  Horiz. % 32.50% 22.31% 93.27% 82.50% 49.04% 54.23% 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 0.63 0.55 0.40 0.35 0.38 0.33 0.35 48.03%
  QoQ % 14.55% 37.50% 14.29% -7.89% 15.15% -5.71% -
  Horiz. % 180.00% 157.14% 114.29% 100.00% 108.57% 94.29% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers