Highlights

[AMVERTON] QoQ Quarter Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     80.40%    YoY -     270.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,535 32,090 32,507 42,617 39,446 28,226 29,451 15.41%
  QoQ % 13.85% -1.28% -23.72% 8.04% 39.75% -4.16% -
  Horiz. % 124.05% 108.96% 110.38% 144.70% 133.94% 95.84% 100.00%
PBT 10,600 7,328 6,521 12,293 7,092 9,314 5,053 63.65%
  QoQ % 44.65% 12.38% -46.95% 73.34% -23.86% 84.33% -
  Horiz. % 209.78% 145.02% 129.05% 243.28% 140.35% 184.33% 100.00%
Tax -2,599 -2,053 -1,497 -3,055 -1,740 -256 -1,211 66.15%
  QoQ % -26.60% -37.14% 51.00% -75.57% -579.69% 78.86% -
  Horiz. % 214.62% 169.53% 123.62% 252.27% 143.68% 21.14% 100.00%
NP 8,001 5,275 5,024 9,238 5,352 9,058 3,842 62.86%
  QoQ % 51.68% 5.00% -45.62% 72.61% -40.91% 135.76% -
  Horiz. % 208.25% 137.30% 130.77% 240.45% 139.30% 235.76% 100.00%
NP to SH 7,675 4,833 4,537 8,928 4,949 8,578 3,286 75.77%
  QoQ % 58.80% 6.52% -49.18% 80.40% -42.31% 161.05% -
  Horiz. % 233.57% 147.08% 138.07% 271.70% 150.61% 261.05% 100.00%
Tax Rate 24.52 % 28.02 % 22.96 % 24.85 % 24.53 % 2.75 % 23.97 % 1.52%
  QoQ % -12.49% 22.04% -7.61% 1.30% 792.00% -88.53% -
  Horiz. % 102.29% 116.90% 95.79% 103.67% 102.34% 11.47% 100.00%
Total Cost 28,534 26,815 27,483 33,379 34,094 19,168 25,609 7.46%
  QoQ % 6.41% -2.43% -17.66% -2.10% 77.87% -25.15% -
  Horiz. % 111.42% 104.71% 107.32% 130.34% 133.13% 74.85% 100.00%
Net Worth 507,438 500,137 492,836 489,185 480,344 489,128 467,342 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.80% 4.66% -
  Horiz. % 108.58% 107.02% 105.46% 104.67% 102.78% 104.66% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 507,438 500,137 492,836 489,185 480,344 489,128 467,342 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.80% 4.66% -
  Horiz. % 108.58% 107.02% 105.46% 104.67% 102.78% 104.66% 100.00%
NOSH 365,064 365,064 365,064 365,064 363,897 365,021 365,111 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.32% -0.31% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.67% 99.98% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.90 % 16.44 % 15.46 % 21.68 % 13.57 % 32.09 % 13.05 % 41.08%
  QoQ % 33.21% 6.34% -28.69% 59.76% -57.71% 145.90% -
  Horiz. % 167.82% 125.98% 118.47% 166.13% 103.98% 245.90% 100.00%
ROE 1.51 % 0.97 % 0.92 % 1.83 % 1.03 % 1.75 % 0.70 % 66.72%
  QoQ % 55.67% 5.43% -49.73% 77.67% -41.14% 150.00% -
  Horiz. % 215.71% 138.57% 131.43% 261.43% 147.14% 250.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.01 8.79 8.90 11.67 10.84 7.73 8.07 15.40%
  QoQ % 13.88% -1.24% -23.74% 7.66% 40.23% -4.21% -
  Horiz. % 124.04% 108.92% 110.29% 144.61% 134.32% 95.79% 100.00%
EPS 2.10 1.32 1.24 2.45 1.36 2.35 0.90 75.65%
  QoQ % 59.09% 6.45% -49.39% 80.15% -42.13% 161.11% -
  Horiz. % 233.33% 146.67% 137.78% 272.22% 151.11% 261.11% 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 1.3900 1.3700 1.3500 1.3400 1.3200 1.3400 1.2800 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.52% -1.49% 4.69% -
  Horiz. % 108.59% 107.03% 105.47% 104.69% 103.13% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.01 8.79 8.90 11.67 10.81 7.73 8.07 15.40%
  QoQ % 13.88% -1.24% -23.74% 7.96% 39.84% -4.21% -
  Horiz. % 124.04% 108.92% 110.29% 144.61% 133.95% 95.79% 100.00%
EPS 2.10 1.32 1.24 2.45 1.36 2.35 0.90 75.65%
  QoQ % 59.09% 6.45% -49.39% 80.15% -42.13% 161.11% -
  Horiz. % 233.33% 146.67% 137.78% 272.22% 151.11% 261.11% 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 1.3900 1.3700 1.3500 1.3400 1.3158 1.3398 1.2802 5.62%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.79% 4.66% -
  Horiz. % 108.58% 107.01% 105.45% 104.67% 102.78% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4700 0.4200 0.4500 0.4400 0.4350 0.4700 0.4900 -
P/RPS 4.70 4.78 5.05 3.77 4.01 6.08 6.07 -15.64%
  QoQ % -1.67% -5.35% 33.95% -5.99% -34.05% 0.16% -
  Horiz. % 77.43% 78.75% 83.20% 62.11% 66.06% 100.16% 100.00%
P/EPS 22.36 31.72 36.21 17.99 31.99 20.00 54.44 -44.66%
  QoQ % -29.51% -12.40% 101.28% -43.76% 59.95% -63.26% -
  Horiz. % 41.07% 58.27% 66.51% 33.05% 58.76% 36.74% 100.00%
EY 4.47 3.15 2.76 5.56 3.13 5.00 1.84 80.42%
  QoQ % 41.90% 14.13% -50.36% 77.64% -37.40% 171.74% -
  Horiz. % 242.93% 171.20% 150.00% 302.17% 170.11% 271.74% 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 0.34 0.31 0.33 0.33 0.33 0.35 0.38 -7.13%
  QoQ % 9.68% -6.06% 0.00% 0.00% -5.71% -7.89% -
  Horiz. % 89.47% 81.58% 86.84% 86.84% 86.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 -
Price 0.4900 0.5200 0.4400 0.4700 0.4200 0.4900 0.4800 -
P/RPS 4.90 5.92 4.94 4.03 3.87 6.34 5.95 -12.11%
  QoQ % -17.23% 19.84% 22.58% 4.13% -38.96% 6.55% -
  Horiz. % 82.35% 99.50% 83.03% 67.73% 65.04% 106.55% 100.00%
P/EPS 23.31 39.28 35.40 19.22 30.88 20.85 53.33 -42.32%
  QoQ % -40.66% 10.96% 84.18% -37.76% 48.11% -60.90% -
  Horiz. % 43.71% 73.65% 66.38% 36.04% 57.90% 39.10% 100.00%
EY 4.29 2.55 2.82 5.20 3.24 4.80 1.88 73.07%
  QoQ % 68.24% -9.57% -45.77% 60.49% -32.50% 155.32% -
  Horiz. % 228.19% 135.64% 150.00% 276.60% 172.34% 255.32% 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 0.35 0.38 0.33 0.35 0.32 0.37 0.38 -5.32%
  QoQ % -7.89% 15.15% -5.71% 9.38% -13.51% -2.63% -
  Horiz. % 92.11% 100.00% 86.84% 92.11% 84.21% 97.37% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers