Highlights

[AMVERTON] QoQ Quarter Result on 2006-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     204.49%    YoY -     292.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 27,143 21,411 28,001 23,966 20,824 23,211 23,947 8.70%
  QoQ % 26.77% -23.53% 16.84% 15.09% -10.28% -3.07% -
  Horiz. % 113.35% 89.41% 116.93% 100.08% 86.96% 96.93% 100.00%
PBT 8,241 5,927 3,519 12,634 4,269 4,277 3,407 80.10%
  QoQ % 39.04% 68.43% -72.15% 195.95% -0.19% 25.54% -
  Horiz. % 241.88% 173.97% 103.29% 370.82% 125.30% 125.54% 100.00%
Tax -2,644 -1,116 -707 -1,208 -385 -1,113 -793 123.02%
  QoQ % -136.92% -57.85% 41.47% -213.77% 65.41% -40.35% -
  Horiz. % 333.42% 140.73% 89.16% 152.33% 48.55% 140.35% 100.00%
NP 5,597 4,811 2,812 11,426 3,884 3,164 2,614 66.05%
  QoQ % 16.34% 71.09% -75.39% 194.18% 22.76% 21.04% -
  Horiz. % 214.12% 184.05% 107.57% 437.11% 148.58% 121.04% 100.00%
NP to SH 5,127 4,469 2,390 10,913 3,584 2,885 2,331 69.05%
  QoQ % 14.72% 86.99% -78.10% 204.49% 24.23% 23.77% -
  Horiz. % 219.95% 191.72% 102.53% 468.17% 153.75% 123.77% 100.00%
Tax Rate 32.08 % 18.83 % 20.09 % 9.56 % 9.02 % 26.02 % 23.28 % 23.81%
  QoQ % 70.37% -6.27% 110.15% 5.99% -65.33% 11.77% -
  Horiz. % 137.80% 80.88% 86.30% 41.07% 38.75% 111.77% 100.00%
Total Cost 21,546 16,600 25,189 12,540 16,940 20,047 21,333 0.66%
  QoQ % 29.80% -34.10% 100.87% -25.97% -15.50% -6.03% -
  Horiz. % 101.00% 77.81% 118.08% 58.78% 79.41% 93.97% 100.00%
Net Worth 415,214 416,079 411,007 427,463 417,228 415,114 396,360 3.14%
  QoQ % -0.21% 1.23% -3.85% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.26% 104.73% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,716 - - 2,721 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.85% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 24.90 % - % - % 116.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 21.33% 0.00% 0.00% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 415,214 416,079 411,007 427,463 417,228 415,114 396,360 3.14%
  QoQ % -0.21% 1.23% -3.85% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.26% 104.73% 100.00%
NOSH 361,056 90,649 90,530 90,564 90,505 90,438 90,700 150.96%
  QoQ % 298.30% 0.13% -0.04% 0.07% 0.07% -0.29% -
  Horiz. % 398.08% 99.94% 99.81% 99.85% 99.78% 99.71% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.62 % 22.47 % 10.04 % 47.68 % 18.65 % 13.63 % 10.92 % 52.71%
  QoQ % -8.23% 123.80% -78.94% 155.66% 36.83% 24.82% -
  Horiz. % 188.83% 205.77% 91.94% 436.63% 170.79% 124.82% 100.00%
ROE 1.23 % 1.07 % 0.58 % 2.55 % 0.86 % 0.69 % 0.59 % 63.12%
  QoQ % 14.95% 84.48% -77.25% 196.51% 24.64% 16.95% -
  Horiz. % 208.47% 181.36% 98.31% 432.20% 145.76% 116.95% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.52 23.62 30.93 26.46 23.01 25.66 26.40 -56.67%
  QoQ % -68.16% -23.63% 16.89% 14.99% -10.33% -2.80% -
  Horiz. % 28.48% 89.47% 117.16% 100.23% 87.16% 97.20% 100.00%
EPS 1.42 4.93 2.64 12.05 3.96 3.19 2.57 -32.64%
  QoQ % -71.20% 86.74% -78.09% 204.29% 24.14% 24.12% -
  Horiz. % 55.25% 191.83% 102.72% 468.87% 154.09% 124.12% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.1500 4.5900 4.5400 4.7200 4.6100 4.5900 4.3700 -58.90%
  QoQ % -74.95% 1.10% -3.81% 2.39% 0.44% 5.03% -
  Horiz. % 26.32% 105.03% 103.89% 108.01% 105.49% 105.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.44 5.86 7.67 6.56 5.70 6.36 6.56 8.75%
  QoQ % 26.96% -23.60% 16.92% 15.09% -10.38% -3.05% -
  Horiz. % 113.41% 89.33% 116.92% 100.00% 86.89% 96.95% 100.00%
EPS 1.40 1.22 0.65 2.99 0.98 0.79 0.64 68.43%
  QoQ % 14.75% 87.69% -78.26% 205.10% 24.05% 23.44% -
  Horiz. % 218.75% 190.63% 101.56% 467.19% 153.13% 123.44% 100.00%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.67% 0.00% 0.00% 100.00%
NAPS 1.1374 1.1397 1.1259 1.1709 1.1429 1.1371 1.0857 3.15%
  QoQ % -0.20% 1.23% -3.84% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.27% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 0.3400 -
P/RPS 12.24 2.84 1.36 1.36 1.52 1.32 1.29 347.58%
  QoQ % 330.99% 108.82% 0.00% -10.53% 15.15% 2.33% -
  Horiz. % 948.84% 220.16% 105.43% 105.43% 117.83% 102.33% 100.00%
P/EPS 64.79 13.59 15.91 2.99 8.84 10.66 13.23 188.10%
  QoQ % 376.75% -14.58% 432.11% -66.18% -17.07% -19.43% -
  Horiz. % 489.72% 102.72% 120.26% 22.60% 66.82% 80.57% 100.00%
EY 1.54 7.36 6.29 33.47 11.31 9.38 7.56 -65.35%
  QoQ % -79.08% 17.01% -81.21% 195.93% 20.58% 24.07% -
  Horiz. % 20.37% 97.35% 83.20% 442.72% 149.60% 124.07% 100.00%
DY 0.00 0.00 0.00 8.33 0.00 0.00 8.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 94.44% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.15 0.09 0.08 0.08 0.07 0.08 363.51%
  QoQ % 433.33% 66.67% 12.50% 0.00% 14.29% -12.50% -
  Horiz. % 1,000.00% 187.50% 112.50% 100.00% 100.00% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 0.3400 -
P/RPS 12.77 3.09 2.04 1.44 1.48 1.40 1.29 360.39%
  QoQ % 313.27% 51.47% 41.67% -2.70% 5.71% 8.53% -
  Horiz. % 989.92% 239.53% 158.14% 111.63% 114.73% 108.53% 100.00%
P/EPS 67.61 14.81 23.86 3.15 8.59 11.29 13.23 196.39%
  QoQ % 356.52% -37.93% 657.46% -63.33% -23.91% -14.66% -
  Horiz. % 511.04% 111.94% 180.35% 23.81% 64.93% 85.34% 100.00%
EY 1.48 6.75 4.19 31.71 11.65 8.86 7.56 -66.25%
  QoQ % -78.07% 61.10% -86.79% 172.19% 31.49% 17.20% -
  Horiz. % 19.58% 89.29% 55.42% 419.44% 154.10% 117.20% 100.00%
DY 0.00 0.00 0.00 7.89 0.00 0.00 8.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 89.46% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.16 0.14 0.08 0.07 0.08 0.08 375.02%
  QoQ % 418.75% 14.29% 75.00% 14.29% -12.50% 0.00% -
  Horiz. % 1,037.50% 200.00% 175.00% 100.00% 87.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

261  498  660  1000 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.96+0.115 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.335+0.07 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS