Highlights

[AMVERTON] QoQ Quarter Result on 2012-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     31.44%    YoY -     12.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,540 33,138 26,716 39,065 36,535 32,090 32,507 8.10%
  QoQ % 10.27% 24.04% -31.61% 6.92% 13.85% -1.28% -
  Horiz. % 112.41% 101.94% 82.19% 120.17% 112.39% 98.72% 100.00%
PBT 15,322 7,510 5,044 13,410 10,600 7,328 6,521 76.65%
  QoQ % 104.02% 48.89% -62.39% 26.51% 44.65% 12.38% -
  Horiz. % 234.96% 115.17% 77.35% 205.64% 162.55% 112.38% 100.00%
Tax -4,545 -1,565 -1,395 -3,110 -2,599 -2,053 -1,497 109.53%
  QoQ % -190.42% -12.19% 55.14% -19.66% -26.60% -37.14% -
  Horiz. % 303.61% 104.54% 93.19% 207.75% 173.61% 137.14% 100.00%
NP 10,777 5,945 3,649 10,300 8,001 5,275 5,024 66.25%
  QoQ % 81.28% 62.92% -64.57% 28.73% 51.68% 5.00% -
  Horiz. % 214.51% 118.33% 72.63% 205.02% 159.26% 105.00% 100.00%
NP to SH 10,420 5,595 3,317 10,088 7,675 4,833 4,537 73.99%
  QoQ % 86.24% 68.68% -67.12% 31.44% 58.80% 6.52% -
  Horiz. % 229.67% 123.32% 73.11% 222.35% 169.16% 106.52% 100.00%
Tax Rate 29.66 % 20.84 % 27.66 % 23.19 % 24.52 % 28.02 % 22.96 % 18.59%
  QoQ % 42.32% -24.66% 19.28% -5.42% -12.49% 22.04% -
  Horiz. % 129.18% 90.77% 120.47% 101.00% 106.79% 122.04% 100.00%
Total Cost 25,763 27,193 23,067 28,765 28,534 26,815 27,483 -4.21%
  QoQ % -5.26% 17.89% -19.81% 0.81% 6.41% -2.43% -
  Horiz. % 93.74% 98.94% 83.93% 104.66% 103.82% 97.57% 100.00%
Net Worth 536,644 525,692 518,390 518,390 507,438 500,137 492,836 5.84%
  QoQ % 2.08% 1.41% 0.00% 2.16% 1.46% 1.48% -
  Horiz. % 108.89% 106.67% 105.19% 105.19% 102.96% 101.48% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 536,644 525,692 518,390 518,390 507,438 500,137 492,836 5.84%
  QoQ % 2.08% 1.41% 0.00% 2.16% 1.46% 1.48% -
  Horiz. % 108.89% 106.67% 105.19% 105.19% 102.96% 101.48% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 29.49 % 17.94 % 13.66 % 26.37 % 21.90 % 16.44 % 15.46 % 53.75%
  QoQ % 64.38% 31.33% -48.20% 20.41% 33.21% 6.34% -
  Horiz. % 190.75% 116.04% 88.36% 170.57% 141.66% 106.34% 100.00%
ROE 1.94 % 1.06 % 0.64 % 1.95 % 1.51 % 0.97 % 0.92 % 64.37%
  QoQ % 83.02% 65.62% -67.18% 29.14% 55.67% 5.43% -
  Horiz. % 210.87% 115.22% 69.57% 211.96% 164.13% 105.43% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.01 9.08 7.32 10.70 10.01 8.79 8.90 8.14%
  QoQ % 10.24% 24.04% -31.59% 6.89% 13.88% -1.24% -
  Horiz. % 112.47% 102.02% 82.25% 120.22% 112.47% 98.76% 100.00%
EPS 2.85 1.53 0.91 2.76 2.10 1.32 1.24 74.07%
  QoQ % 86.27% 68.13% -67.03% 31.43% 59.09% 6.45% -
  Horiz. % 229.84% 123.39% 73.39% 222.58% 169.35% 106.45% 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 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 5.84%
  QoQ % 2.08% 1.41% 0.00% 2.16% 1.46% 1.48% -
  Horiz. % 108.89% 106.67% 105.19% 105.19% 102.96% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.01 9.08 7.32 10.70 10.01 8.79 8.90 8.14%
  QoQ % 10.24% 24.04% -31.59% 6.89% 13.88% -1.24% -
  Horiz. % 112.47% 102.02% 82.25% 120.22% 112.47% 98.76% 100.00%
EPS 2.85 1.53 0.91 2.76 2.10 1.32 1.24 74.07%
  QoQ % 86.27% 68.13% -67.03% 31.43% 59.09% 6.45% -
  Horiz. % 229.84% 123.39% 73.39% 222.58% 169.35% 106.45% 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 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 5.84%
  QoQ % 2.08% 1.41% 0.00% 2.16% 1.46% 1.48% -
  Horiz. % 108.89% 106.67% 105.19% 105.19% 102.96% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.9500 1.0200 0.5950 0.4700 0.4700 0.4200 0.4500 -
P/RPS 9.49 11.24 8.13 4.39 4.70 4.78 5.05 52.22%
  QoQ % -15.57% 38.25% 85.19% -6.60% -1.67% -5.35% -
  Horiz. % 187.92% 222.57% 160.99% 86.93% 93.07% 94.65% 100.00%
P/EPS 33.28 66.55 65.48 17.01 22.36 31.72 36.21 -5.47%
  QoQ % -49.99% 1.63% 284.95% -23.93% -29.51% -12.40% -
  Horiz. % 91.91% 183.79% 180.83% 46.98% 61.75% 87.60% 100.00%
EY 3.00 1.50 1.53 5.88 4.47 3.15 2.76 5.71%
  QoQ % 100.00% -1.96% -73.98% 31.54% 41.90% 14.13% -
  Horiz. % 108.70% 54.35% 55.43% 213.04% 161.96% 114.13% 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 0.65 0.71 0.42 0.33 0.34 0.31 0.33 57.07%
  QoQ % -8.45% 69.05% 27.27% -2.94% 9.68% -6.06% -
  Horiz. % 196.97% 215.15% 127.27% 100.00% 103.03% 93.94% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.9300 0.9050 0.7800 0.5700 0.4900 0.5200 0.4400 -
P/RPS 9.29 9.97 10.66 5.33 4.90 5.92 4.94 52.30%
  QoQ % -6.82% -6.47% 100.00% 8.78% -17.23% 19.84% -
  Horiz. % 188.06% 201.82% 215.79% 107.89% 99.19% 119.84% 100.00%
P/EPS 32.58 59.05 85.85 20.63 23.31 39.28 35.40 -5.38%
  QoQ % -44.83% -31.22% 316.14% -11.50% -40.66% 10.96% -
  Horiz. % 92.03% 166.81% 242.51% 58.28% 65.85% 110.96% 100.00%
EY 3.07 1.69 1.16 4.85 4.29 2.55 2.82 5.82%
  QoQ % 81.66% 45.69% -76.08% 13.05% 68.24% -9.57% -
  Horiz. % 108.87% 59.93% 41.13% 171.99% 152.13% 90.43% 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 0.63 0.63 0.55 0.40 0.35 0.38 0.33 53.83%
  QoQ % 0.00% 14.55% 37.50% 14.29% -7.89% 15.15% -
  Horiz. % 190.91% 190.91% 166.67% 121.21% 106.06% 115.15% 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