Highlights

[AMVERTON] QoQ Quarter Result on 2005-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     25.06%    YoY -     -5.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,824 23,211 23,947 26,238 26,331 18,092 25,200 -11.93%
  QoQ % -10.28% -3.07% -8.73% -0.35% 45.54% -28.21% -
  Horiz. % 82.63% 92.11% 95.03% 104.12% 104.49% 71.79% 100.00%
PBT 4,269 4,277 3,407 3,554 2,758 3,642 2,666 36.83%
  QoQ % -0.19% 25.54% -4.14% 28.86% -24.27% 36.61% -
  Horiz. % 160.13% 160.43% 127.79% 133.31% 103.45% 136.61% 100.00%
Tax -385 -1,113 -793 -442 -87 -851 -1,313 -55.83%
  QoQ % 65.41% -40.35% -79.41% -408.05% 89.78% 35.19% -
  Horiz. % 29.32% 84.77% 60.40% 33.66% 6.63% 64.81% 100.00%
NP 3,884 3,164 2,614 3,112 2,671 2,791 1,353 101.86%
  QoQ % 22.76% 21.04% -16.00% 16.51% -4.30% 106.28% -
  Horiz. % 287.07% 233.85% 193.20% 230.01% 197.41% 206.28% 100.00%
NP to SH 3,584 2,885 2,331 2,780 2,223 2,533 1,353 91.33%
  QoQ % 24.23% 23.77% -16.15% 25.06% -12.24% 87.21% -
  Horiz. % 264.89% 213.23% 172.28% 205.47% 164.30% 187.21% 100.00%
Tax Rate 9.02 % 26.02 % 23.28 % 12.44 % 3.15 % 23.37 % 49.25 % -67.72%
  QoQ % -65.33% 11.77% 87.14% 294.92% -86.52% -52.55% -
  Horiz. % 18.31% 52.83% 47.27% 25.26% 6.40% 47.45% 100.00%
Total Cost 16,940 20,047 21,333 23,126 23,660 15,301 23,847 -20.37%
  QoQ % -15.50% -6.03% -7.75% -2.26% 54.63% -35.84% -
  Horiz. % 71.04% 84.07% 89.46% 96.98% 99.22% 64.16% 100.00%
Net Worth 417,228 415,114 396,360 373,081 372,919 369,094 367,761 8.77%
  QoQ % 0.51% 4.73% 6.24% 0.04% 1.04% 0.36% -
  Horiz. % 113.45% 112.88% 107.78% 101.45% 101.40% 100.36% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 2,721 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 116.73 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 417,228 415,114 396,360 373,081 372,919 369,094 367,761 8.77%
  QoQ % 0.51% 4.73% 6.24% 0.04% 1.04% 0.36% -
  Horiz. % 113.45% 112.88% 107.78% 101.45% 101.40% 100.36% 100.00%
NOSH 90,505 90,438 90,700 90,553 90,734 90,464 90,805 -0.22%
  QoQ % 0.07% -0.29% 0.16% -0.20% 0.30% -0.38% -
  Horiz. % 99.67% 99.60% 99.88% 99.72% 99.92% 99.62% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.65 % 13.63 % 10.92 % 11.86 % 10.14 % 15.43 % 5.37 % 129.16%
  QoQ % 36.83% 24.82% -7.93% 16.96% -34.28% 187.34% -
  Horiz. % 347.30% 253.82% 203.35% 220.86% 188.83% 287.34% 100.00%
ROE 0.86 % 0.69 % 0.59 % 0.75 % 0.60 % 0.69 % 0.37 % 75.38%
  QoQ % 24.64% 16.95% -21.33% 25.00% -13.04% 86.49% -
  Horiz. % 232.43% 186.49% 159.46% 202.70% 162.16% 186.49% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.01 25.66 26.40 28.98 29.02 20.00 27.75 -11.73%
  QoQ % -10.33% -2.80% -8.90% -0.14% 45.10% -27.93% -
  Horiz. % 82.92% 92.47% 95.14% 104.43% 104.58% 72.07% 100.00%
EPS 3.96 3.19 2.57 3.07 2.45 2.80 1.49 91.76%
  QoQ % 24.14% 24.12% -16.29% 25.31% -12.50% 87.92% -
  Horiz. % 265.77% 214.09% 172.48% 206.04% 164.43% 187.92% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 4.6100 4.5900 4.3700 4.1200 4.1100 4.0800 4.0500 9.01%
  QoQ % 0.44% 5.03% 6.07% 0.24% 0.74% 0.74% -
  Horiz. % 113.83% 113.33% 107.90% 101.73% 101.48% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.70 6.36 6.56 7.19 7.21 4.96 6.90 -11.95%
  QoQ % -10.38% -3.05% -8.76% -0.28% 45.36% -28.12% -
  Horiz. % 82.61% 92.17% 95.07% 104.20% 104.49% 71.88% 100.00%
EPS 0.98 0.79 0.64 0.76 0.61 0.69 0.37 91.32%
  QoQ % 24.05% 23.44% -15.79% 24.59% -11.59% 86.49% -
  Horiz. % 264.86% 213.51% 172.97% 205.41% 164.86% 186.49% 100.00%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1429 1.1371 1.0857 1.0220 1.0215 1.0110 1.0074 8.77%
  QoQ % 0.51% 4.73% 6.23% 0.05% 1.04% 0.36% -
  Horiz. % 113.45% 112.87% 107.77% 101.45% 101.40% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.3500 0.3400 0.3400 0.3700 0.3900 0.3500 0.4100 -
P/RPS 1.52 1.32 1.29 1.28 1.34 1.75 1.48 1.79%
  QoQ % 15.15% 2.33% 0.78% -4.48% -23.43% 18.24% -
  Horiz. % 102.70% 89.19% 87.16% 86.49% 90.54% 118.24% 100.00%
P/EPS 8.84 10.66 13.23 12.05 15.92 12.50 27.52 -53.06%
  QoQ % -17.07% -19.43% 9.79% -24.31% 27.36% -54.58% -
  Horiz. % 32.12% 38.74% 48.07% 43.79% 57.85% 45.42% 100.00%
EY 11.31 9.38 7.56 8.30 6.28 8.00 3.63 113.18%
  QoQ % 20.58% 24.07% -8.92% 32.17% -21.50% 120.39% -
  Horiz. % 311.57% 258.40% 208.26% 228.65% 173.00% 220.39% 100.00%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.08 0.07 0.08 0.09 0.09 0.09 0.10 -13.81%
  QoQ % 14.29% -12.50% -11.11% 0.00% 0.00% -10.00% -
  Horiz. % 80.00% 70.00% 80.00% 90.00% 90.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 -
Price 0.3400 0.3600 0.3400 0.3500 0.4000 0.3700 0.3500 -
P/RPS 1.48 1.40 1.29 1.21 1.38 1.85 1.26 11.31%
  QoQ % 5.71% 8.53% 6.61% -12.32% -25.41% 46.83% -
  Horiz. % 117.46% 111.11% 102.38% 96.03% 109.52% 146.83% 100.00%
P/EPS 8.59 11.29 13.23 11.40 16.33 13.21 23.49 -48.83%
  QoQ % -23.91% -14.66% 16.05% -30.19% 23.62% -43.76% -
  Horiz. % 36.57% 48.06% 56.32% 48.53% 69.52% 56.24% 100.00%
EY 11.65 8.86 7.56 8.77 6.13 7.57 4.26 95.44%
  QoQ % 31.49% 17.20% -13.80% 43.07% -19.02% 77.70% -
  Horiz. % 273.47% 207.98% 177.46% 205.87% 143.90% 177.70% 100.00%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.07 0.08 0.08 0.08 0.10 0.09 0.09 -15.41%
  QoQ % -12.50% 0.00% 0.00% -20.00% 11.11% 0.00% -
  Horiz. % 77.78% 88.89% 88.89% 88.89% 111.11% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS