Highlights

[AMVERTON] QoQ Quarter Result on 2010-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -29.53%    YoY -     -16.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 39,446 28,226 29,451 24,748 29,278 37,467 33,790 10.86%
  QoQ % 39.75% -4.16% 19.00% -15.47% -21.86% 10.88% -
  Horiz. % 116.74% 83.53% 87.16% 73.24% 86.65% 110.88% 100.00%
PBT 7,092 9,314 5,053 3,872 4,904 3,277 3,710 53.97%
  QoQ % -23.86% 84.33% 30.50% -21.04% 49.65% -11.67% -
  Horiz. % 191.16% 251.05% 136.20% 104.37% 132.18% 88.33% 100.00%
Tax -1,740 -256 -1,211 -1,093 -1,189 -578 -1,223 26.47%
  QoQ % -579.69% 78.86% -10.80% 8.07% -105.71% 52.74% -
  Horiz. % 142.27% 20.93% 99.02% 89.37% 97.22% 47.26% 100.00%
NP 5,352 9,058 3,842 2,779 3,715 2,699 2,487 66.61%
  QoQ % -40.91% 135.76% 38.25% -25.20% 37.64% 8.52% -
  Horiz. % 215.20% 364.21% 154.48% 111.74% 149.38% 108.52% 100.00%
NP to SH 4,949 8,578 3,286 2,408 3,417 2,464 2,235 69.80%
  QoQ % -42.31% 161.05% 36.46% -29.53% 38.68% 10.25% -
  Horiz. % 221.43% 383.80% 147.02% 107.74% 152.89% 110.25% 100.00%
Tax Rate 24.53 % 2.75 % 23.97 % 28.23 % 24.25 % 17.64 % 32.96 % -17.86%
  QoQ % 792.00% -88.53% -15.09% 16.41% 37.47% -46.48% -
  Horiz. % 74.42% 8.34% 72.72% 85.65% 73.57% 53.52% 100.00%
Total Cost 34,094 19,168 25,609 21,969 25,563 34,768 31,303 5.85%
  QoQ % 77.87% -25.15% 16.57% -14.06% -26.48% 11.07% -
  Horiz. % 108.92% 61.23% 81.81% 70.18% 81.66% 111.07% 100.00%
Net Worth 480,344 489,128 467,342 463,357 461,658 456,564 450,604 4.35%
  QoQ % -1.80% 4.66% 0.86% 0.37% 1.12% 1.32% -
  Horiz. % 106.60% 108.55% 103.71% 102.83% 102.45% 101.32% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 480,344 489,128 467,342 463,357 461,658 456,564 450,604 4.35%
  QoQ % -1.80% 4.66% 0.86% 0.37% 1.12% 1.32% -
  Horiz. % 106.60% 108.55% 103.71% 102.83% 102.45% 101.32% 100.00%
NOSH 363,897 365,021 365,111 364,848 363,510 362,352 360,483 0.63%
  QoQ % -0.31% -0.02% 0.07% 0.37% 0.32% 0.52% -
  Horiz. % 100.95% 101.26% 101.28% 101.21% 100.84% 100.52% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.57 % 32.09 % 13.05 % 11.23 % 12.69 % 7.20 % 7.36 % 50.30%
  QoQ % -57.71% 145.90% 16.21% -11.51% 76.25% -2.17% -
  Horiz. % 184.37% 436.01% 177.31% 152.58% 172.42% 97.83% 100.00%
ROE 1.03 % 1.75 % 0.70 % 0.52 % 0.74 % 0.54 % 0.50 % 61.83%
  QoQ % -41.14% 150.00% 34.62% -29.73% 37.04% 8.00% -
  Horiz. % 206.00% 350.00% 140.00% 104.00% 148.00% 108.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.84 7.73 8.07 6.78 8.05 10.34 9.37 10.19%
  QoQ % 40.23% -4.21% 19.03% -15.78% -22.15% 10.35% -
  Horiz. % 115.69% 82.50% 86.13% 72.36% 85.91% 110.35% 100.00%
EPS 1.36 2.35 0.90 0.66 0.94 0.68 0.62 68.74%
  QoQ % -42.13% 161.11% 36.36% -29.79% 38.24% 9.68% -
  Horiz. % 219.35% 379.03% 145.16% 106.45% 151.61% 109.68% 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 1.3200 1.3400 1.2800 1.2700 1.2700 1.2600 1.2500 3.70%
  QoQ % -1.49% 4.69% 0.79% 0.00% 0.79% 0.80% -
  Horiz. % 105.60% 107.20% 102.40% 101.60% 101.60% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.81 7.73 8.07 6.78 8.02 10.26 9.26 10.86%
  QoQ % 39.84% -4.21% 19.03% -15.46% -21.83% 10.80% -
  Horiz. % 116.74% 83.48% 87.15% 73.22% 86.61% 110.80% 100.00%
EPS 1.36 2.35 0.90 0.66 0.94 0.67 0.61 70.58%
  QoQ % -42.13% 161.11% 36.36% -29.79% 40.30% 9.84% -
  Horiz. % 222.95% 385.25% 147.54% 108.20% 154.10% 109.84% 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 1.3158 1.3398 1.2802 1.2693 1.2646 1.2506 1.2343 4.35%
  QoQ % -1.79% 4.66% 0.86% 0.37% 1.12% 1.32% -
  Horiz. % 106.60% 108.55% 103.72% 102.84% 102.45% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4350 0.4700 0.4900 0.5100 0.4700 0.6000 0.7000 -
P/RPS 4.01 6.08 6.07 7.52 5.84 5.80 7.47 -33.92%
  QoQ % -34.05% 0.16% -19.28% 28.77% 0.69% -22.36% -
  Horiz. % 53.68% 81.39% 81.26% 100.67% 78.18% 77.64% 100.00%
P/EPS 31.99 20.00 54.44 77.27 50.00 88.24 112.90 -56.83%
  QoQ % 59.95% -63.26% -29.55% 54.54% -43.34% -21.84% -
  Horiz. % 28.33% 17.71% 48.22% 68.44% 44.29% 78.16% 100.00%
EY 3.13 5.00 1.84 1.29 2.00 1.13 0.89 131.08%
  QoQ % -37.40% 171.74% 42.64% -35.50% 76.99% 26.97% -
  Horiz. % 351.69% 561.80% 206.74% 144.94% 224.72% 126.97% 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 0.33 0.35 0.38 0.40 0.37 0.48 0.56 -29.69%
  QoQ % -5.71% -7.89% -5.00% 8.11% -22.92% -14.29% -
  Horiz. % 58.93% 62.50% 67.86% 71.43% 66.07% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.4200 0.4900 0.4800 0.4900 0.5600 0.4900 0.5900 -
P/RPS 3.87 6.34 5.95 7.22 6.95 4.74 6.29 -27.64%
  QoQ % -38.96% 6.55% -17.59% 3.88% 46.62% -24.64% -
  Horiz. % 61.53% 100.79% 94.59% 114.79% 110.49% 75.36% 100.00%
P/EPS 30.88 20.85 53.33 74.24 59.57 72.06 95.16 -52.75%
  QoQ % 48.11% -60.90% -28.17% 24.63% -17.33% -24.27% -
  Horiz. % 32.45% 21.91% 56.04% 78.02% 62.60% 75.73% 100.00%
EY 3.24 4.80 1.88 1.35 1.68 1.39 1.05 111.81%
  QoQ % -32.50% 155.32% 39.26% -19.64% 20.86% 32.38% -
  Horiz. % 308.57% 457.14% 179.05% 128.57% 160.00% 132.38% 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 0.32 0.37 0.38 0.39 0.44 0.39 0.47 -22.59%
  QoQ % -13.51% -2.63% -2.56% -11.36% 12.82% -17.02% -
  Horiz. % 68.09% 78.72% 80.85% 82.98% 93.62% 82.98% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers