Highlights

[AMVERTON] QoQ Quarter Result on 2008-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     491.25%    YoY -     36.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 44,360 42,310 20,966 32,116 31,013 39,525 19,291 74.13%
  QoQ % 4.85% 101.80% -34.72% 3.56% -21.54% 104.89% -
  Horiz. % 229.95% 219.33% 108.68% 166.48% 160.76% 204.89% 100.00%
PBT 9,491 3,433 955 15,633 3,730 1,584 973 355.89%
  QoQ % 176.46% 259.48% -93.89% 319.12% 135.48% 62.80% -
  Horiz. % 975.44% 352.83% 98.15% 1,606.68% 383.35% 162.80% 100.00%
Tax -1,671 -504 -272 -665 -804 -121 -262 243.53%
  QoQ % -231.55% -85.29% 59.10% 17.29% -564.46% 53.82% -
  Horiz. % 637.79% 192.37% 103.82% 253.82% 306.87% 46.18% 100.00%
NP 7,820 2,929 683 14,968 2,926 1,463 711 393.85%
  QoQ % 166.99% 328.84% -95.44% 411.55% 100.00% 105.77% -
  Horiz. % 1,099.86% 411.95% 96.06% 2,105.20% 411.53% 205.77% 100.00%
NP to SH 7,530 2,712 528 14,864 2,514 1,036 246 876.49%
  QoQ % 177.65% 413.64% -96.45% 491.25% 142.66% 321.14% -
  Horiz. % 3,060.98% 1,102.44% 214.63% 6,042.28% 1,021.95% 421.14% 100.00%
Tax Rate 17.61 % 14.68 % 28.48 % 4.25 % 21.55 % 7.64 % 26.93 % -24.64%
  QoQ % 19.96% -48.46% 570.12% -80.28% 182.07% -71.63% -
  Horiz. % 65.39% 54.51% 105.76% 15.78% 80.02% 28.37% 100.00%
Total Cost 36,540 39,381 20,283 17,148 28,087 38,062 18,580 56.90%
  QoQ % -7.21% 94.16% 18.28% -38.95% -26.21% 104.85% -
  Horiz. % 196.66% 211.95% 109.17% 92.29% 151.17% 204.85% 100.00%
Net Worth 448,903 441,152 425,919 438,669 426,286 417,972 411,171 6.02%
  QoQ % 1.76% 3.58% -2.91% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 448,903 441,152 425,919 438,669 426,286 417,972 411,171 6.02%
  QoQ % 1.76% 3.58% -2.91% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
NOSH 362,019 361,600 351,999 362,536 364,347 357,241 351,428 2.00%
  QoQ % 0.12% 2.73% -2.91% -0.50% 1.99% 1.65% -
  Horiz. % 103.01% 102.89% 100.16% 103.16% 103.68% 101.65% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.63 % 6.92 % 3.26 % 46.61 % 9.43 % 3.70 % 3.69 % 183.40%
  QoQ % 154.77% 112.27% -93.01% 394.27% 154.86% 0.27% -
  Horiz. % 477.78% 187.53% 88.35% 1,263.14% 255.56% 100.27% 100.00%
ROE 1.68 % 0.61 % 0.12 % 3.39 % 0.59 % 0.25 % 0.06 % 820.22%
  QoQ % 175.41% 408.33% -96.46% 474.58% 136.00% 316.67% -
  Horiz. % 2,800.00% 1,016.67% 200.00% 5,650.00% 983.33% 416.67% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.25 11.70 5.96 8.86 8.51 11.06 5.49 70.67%
  QoQ % 4.70% 96.31% -32.73% 4.11% -23.06% 101.46% -
  Horiz. % 223.13% 213.11% 108.56% 161.38% 155.01% 201.46% 100.00%
EPS 2.08 0.75 0.15 4.10 0.69 0.29 0.07 857.37%
  QoQ % 177.33% 400.00% -96.34% 494.20% 137.93% 314.29% -
  Horiz. % 2,971.43% 1,071.43% 214.29% 5,857.14% 985.71% 414.29% 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 1.2400 1.2200 1.2100 1.2100 1.1700 1.1700 1.1700 3.95%
  QoQ % 1.64% 0.83% 0.00% 3.42% 0.00% 0.00% -
  Horiz. % 105.98% 104.27% 103.42% 103.42% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.15 11.59 5.74 8.80 8.50 10.83 5.28 74.21%
  QoQ % 4.83% 101.92% -34.77% 3.53% -21.51% 105.11% -
  Horiz. % 230.11% 219.51% 108.71% 166.67% 160.98% 205.11% 100.00%
EPS 2.06 0.74 0.14 4.07 0.69 0.28 0.07 851.23%
  QoQ % 178.38% 428.57% -96.56% 489.86% 146.43% 300.00% -
  Horiz. % 2,942.86% 1,057.14% 200.00% 5,814.29% 985.71% 400.00% 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 1.2297 1.2084 1.1667 1.2016 1.1677 1.1449 1.1263 6.02%
  QoQ % 1.76% 3.57% -2.90% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.7500 0.5900 0.5000 0.3200 0.4500 0.5100 0.6100 -
P/RPS 6.12 5.04 8.39 3.61 5.29 4.61 11.11 -32.78%
  QoQ % 21.43% -39.93% 132.41% -31.76% 14.75% -58.51% -
  Horiz. % 55.09% 45.36% 75.52% 32.49% 47.61% 41.49% 100.00%
P/EPS 36.06 78.67 333.33 7.80 65.22 175.86 871.43 -88.01%
  QoQ % -54.16% -76.40% 4,173.46% -88.04% -62.91% -79.82% -
  Horiz. % 4.14% 9.03% 38.25% 0.90% 7.48% 20.18% 100.00%
EY 2.77 1.27 0.30 12.81 1.53 0.57 0.11 757.44%
  QoQ % 118.11% 323.33% -97.66% 737.25% 168.42% 418.18% -
  Horiz. % 2,518.18% 1,154.55% 272.73% 11,645.46% 1,390.91% 518.18% 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 0.60 0.48 0.41 0.26 0.38 0.44 0.52 10.00%
  QoQ % 25.00% 17.07% 57.69% -31.58% -13.64% -15.38% -
  Horiz. % 115.38% 92.31% 78.85% 50.00% 73.08% 84.62% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 29/05/08 -
Price 0.6000 0.6200 0.3900 0.5000 0.3100 0.4400 0.7300 -
P/RPS 4.90 5.30 6.55 5.64 3.64 3.98 13.30 -48.58%
  QoQ % -7.55% -19.08% 16.13% 54.95% -8.54% -70.08% -
  Horiz. % 36.84% 39.85% 49.25% 42.41% 27.37% 29.92% 100.00%
P/EPS 28.85 82.67 260.00 12.20 44.93 151.72 1,042.86 -90.83%
  QoQ % -65.10% -68.20% 2,031.15% -72.85% -70.39% -85.45% -
  Horiz. % 2.77% 7.93% 24.93% 1.17% 4.31% 14.55% 100.00%
EY 3.47 1.21 0.38 8.20 2.23 0.66 0.10 961.57%
  QoQ % 186.78% 218.42% -95.37% 267.71% 237.88% 560.00% -
  Horiz. % 3,470.00% 1,210.00% 380.00% 8,200.00% 2,230.00% 660.00% 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 0.48 0.51 0.32 0.41 0.26 0.38 0.62 -15.67%
  QoQ % -5.88% 59.38% -21.95% 57.69% -31.58% -38.71% -
  Horiz. % 77.42% 82.26% 51.61% 66.13% 41.94% 61.29% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers