Highlights

[AMVERTON] QoQ Quarter Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     36.46%    YoY -     47.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 42,617 39,446 28,226 29,451 24,748 29,278 37,467 8.94%
  QoQ % 8.04% 39.75% -4.16% 19.00% -15.47% -21.86% -
  Horiz. % 113.75% 105.28% 75.34% 78.61% 66.05% 78.14% 100.00%
PBT 12,293 7,092 9,314 5,053 3,872 4,904 3,277 140.85%
  QoQ % 73.34% -23.86% 84.33% 30.50% -21.04% 49.65% -
  Horiz. % 375.13% 216.42% 284.22% 154.20% 118.16% 149.65% 100.00%
Tax -3,055 -1,740 -256 -1,211 -1,093 -1,189 -578 202.51%
  QoQ % -75.57% -579.69% 78.86% -10.80% 8.07% -105.71% -
  Horiz. % 528.55% 301.04% 44.29% 209.52% 189.10% 205.71% 100.00%
NP 9,238 5,352 9,058 3,842 2,779 3,715 2,699 126.61%
  QoQ % 72.61% -40.91% 135.76% 38.25% -25.20% 37.64% -
  Horiz. % 342.27% 198.30% 335.61% 142.35% 102.96% 137.64% 100.00%
NP to SH 8,928 4,949 8,578 3,286 2,408 3,417 2,464 135.36%
  QoQ % 80.40% -42.31% 161.05% 36.46% -29.53% 38.68% -
  Horiz. % 362.34% 200.85% 348.13% 133.36% 97.73% 138.68% 100.00%
Tax Rate 24.85 % 24.53 % 2.75 % 23.97 % 28.23 % 24.25 % 17.64 % 25.59%
  QoQ % 1.30% 792.00% -88.53% -15.09% 16.41% 37.47% -
  Horiz. % 140.87% 139.06% 15.59% 135.88% 160.03% 137.47% 100.00%
Total Cost 33,379 34,094 19,168 25,609 21,969 25,563 34,768 -2.67%
  QoQ % -2.10% 77.87% -25.15% 16.57% -14.06% -26.48% -
  Horiz. % 96.00% 98.06% 55.13% 73.66% 63.19% 73.52% 100.00%
Net Worth 489,185 480,344 489,128 467,342 463,357 461,658 456,564 4.70%
  QoQ % 1.84% -1.80% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.14% 105.21% 107.13% 102.36% 101.49% 101.12% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 489,185 480,344 489,128 467,342 463,357 461,658 456,564 4.70%
  QoQ % 1.84% -1.80% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.14% 105.21% 107.13% 102.36% 101.49% 101.12% 100.00%
NOSH 365,064 363,897 365,021 365,111 364,848 363,510 362,352 0.50%
  QoQ % 0.32% -0.31% -0.02% 0.07% 0.37% 0.32% -
  Horiz. % 100.75% 100.43% 100.74% 100.76% 100.69% 100.32% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.68 % 13.57 % 32.09 % 13.05 % 11.23 % 12.69 % 7.20 % 108.10%
  QoQ % 59.76% -57.71% 145.90% 16.21% -11.51% 76.25% -
  Horiz. % 301.11% 188.47% 445.69% 181.25% 155.97% 176.25% 100.00%
ROE 1.83 % 1.03 % 1.75 % 0.70 % 0.52 % 0.74 % 0.54 % 125.12%
  QoQ % 77.67% -41.14% 150.00% 34.62% -29.73% 37.04% -
  Horiz. % 338.89% 190.74% 324.07% 129.63% 96.30% 137.04% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.67 10.84 7.73 8.07 6.78 8.05 10.34 8.38%
  QoQ % 7.66% 40.23% -4.21% 19.03% -15.78% -22.15% -
  Horiz. % 112.86% 104.84% 74.76% 78.05% 65.57% 77.85% 100.00%
EPS 2.45 1.36 2.35 0.90 0.66 0.94 0.68 134.47%
  QoQ % 80.15% -42.13% 161.11% 36.36% -29.79% 38.24% -
  Horiz. % 360.29% 200.00% 345.59% 132.35% 97.06% 138.24% 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 1.3400 1.3200 1.3400 1.2800 1.2700 1.2700 1.2600 4.18%
  QoQ % 1.52% -1.49% 4.69% 0.79% 0.00% 0.79% -
  Horiz. % 106.35% 104.76% 106.35% 101.59% 100.79% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.67 10.81 7.73 8.07 6.78 8.02 10.26 8.94%
  QoQ % 7.96% 39.84% -4.21% 19.03% -15.46% -21.83% -
  Horiz. % 113.74% 105.36% 75.34% 78.65% 66.08% 78.17% 100.00%
EPS 2.45 1.36 2.35 0.90 0.66 0.94 0.67 136.79%
  QoQ % 80.15% -42.13% 161.11% 36.36% -29.79% 40.30% -
  Horiz. % 365.67% 202.99% 350.75% 134.33% 98.51% 140.30% 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 1.3400 1.3158 1.3398 1.2802 1.2693 1.2646 1.2506 4.70%
  QoQ % 1.84% -1.79% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.15% 105.21% 107.13% 102.37% 101.50% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4400 0.4350 0.4700 0.4900 0.5100 0.4700 0.6000 -
P/RPS 3.77 4.01 6.08 6.07 7.52 5.84 5.80 -24.90%
  QoQ % -5.99% -34.05% 0.16% -19.28% 28.77% 0.69% -
  Horiz. % 65.00% 69.14% 104.83% 104.66% 129.66% 100.69% 100.00%
P/EPS 17.99 31.99 20.00 54.44 77.27 50.00 88.24 -65.26%
  QoQ % -43.76% 59.95% -63.26% -29.55% 54.54% -43.34% -
  Horiz. % 20.39% 36.25% 22.67% 61.70% 87.57% 56.66% 100.00%
EY 5.56 3.13 5.00 1.84 1.29 2.00 1.13 188.45%
  QoQ % 77.64% -37.40% 171.74% 42.64% -35.50% 76.99% -
  Horiz. % 492.04% 276.99% 442.48% 162.83% 114.16% 176.99% 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 0.33 0.35 0.38 0.40 0.37 0.48 -22.05%
  QoQ % 0.00% -5.71% -7.89% -5.00% 8.11% -22.92% -
  Horiz. % 68.75% 68.75% 72.92% 79.17% 83.33% 77.08% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.4700 0.4200 0.4900 0.4800 0.4900 0.5600 0.4900 -
P/RPS 4.03 3.87 6.34 5.95 7.22 6.95 4.74 -10.23%
  QoQ % 4.13% -38.96% 6.55% -17.59% 3.88% 46.62% -
  Horiz. % 85.02% 81.65% 133.76% 125.53% 152.32% 146.62% 100.00%
P/EPS 19.22 30.88 20.85 53.33 74.24 59.57 72.06 -58.46%
  QoQ % -37.76% 48.11% -60.90% -28.17% 24.63% -17.33% -
  Horiz. % 26.67% 42.85% 28.93% 74.01% 103.03% 82.67% 100.00%
EY 5.20 3.24 4.80 1.88 1.35 1.68 1.39 140.41%
  QoQ % 60.49% -32.50% 155.32% 39.26% -19.64% 20.86% -
  Horiz. % 374.10% 233.09% 345.32% 135.25% 97.12% 120.86% 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 0.32 0.37 0.38 0.39 0.44 0.39 -6.94%
  QoQ % 9.38% -13.51% -2.63% -2.56% -11.36% 12.82% -
  Horiz. % 89.74% 82.05% 94.87% 97.44% 100.00% 112.82% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers