Highlights

[AMVERTON] QoQ Quarter Result on 2012-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -49.18%    YoY -     38.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 39,065 36,535 32,090 32,507 42,617 39,446 28,226 24.07%
  QoQ % 6.92% 13.85% -1.28% -23.72% 8.04% 39.75% -
  Horiz. % 138.40% 129.44% 113.69% 115.17% 150.98% 139.75% 100.00%
PBT 13,410 10,600 7,328 6,521 12,293 7,092 9,314 27.36%
  QoQ % 26.51% 44.65% 12.38% -46.95% 73.34% -23.86% -
  Horiz. % 143.98% 113.81% 78.68% 70.01% 131.98% 76.14% 100.00%
Tax -3,110 -2,599 -2,053 -1,497 -3,055 -1,740 -256 424.48%
  QoQ % -19.66% -26.60% -37.14% 51.00% -75.57% -579.69% -
  Horiz. % 1,214.84% 1,015.23% 801.95% 584.77% 1,193.36% 679.69% 100.00%
NP 10,300 8,001 5,275 5,024 9,238 5,352 9,058 8.90%
  QoQ % 28.73% 51.68% 5.00% -45.62% 72.61% -40.91% -
  Horiz. % 113.71% 88.33% 58.24% 55.46% 101.99% 59.09% 100.00%
NP to SH 10,088 7,675 4,833 4,537 8,928 4,949 8,578 11.36%
  QoQ % 31.44% 58.80% 6.52% -49.18% 80.40% -42.31% -
  Horiz. % 117.60% 89.47% 56.34% 52.89% 104.08% 57.69% 100.00%
Tax Rate 23.19 % 24.52 % 28.02 % 22.96 % 24.85 % 24.53 % 2.75 % 311.63%
  QoQ % -5.42% -12.49% 22.04% -7.61% 1.30% 792.00% -
  Horiz. % 843.27% 891.64% 1,018.91% 834.91% 903.64% 892.00% 100.00%
Total Cost 28,765 28,534 26,815 27,483 33,379 34,094 19,168 30.92%
  QoQ % 0.81% 6.41% -2.43% -17.66% -2.10% 77.87% -
  Horiz. % 150.07% 148.86% 139.89% 143.38% 174.14% 177.87% 100.00%
Net Worth 518,390 507,438 500,137 492,836 489,185 480,344 489,128 3.93%
  QoQ % 2.16% 1.46% 1.48% 0.75% 1.84% -1.80% -
  Horiz. % 105.98% 103.74% 102.25% 100.76% 100.01% 98.20% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 518,390 507,438 500,137 492,836 489,185 480,344 489,128 3.93%
  QoQ % 2.16% 1.46% 1.48% 0.75% 1.84% -1.80% -
  Horiz. % 105.98% 103.74% 102.25% 100.76% 100.01% 98.20% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 363,897 365,021 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.32% -0.31% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 99.69% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.37 % 21.90 % 16.44 % 15.46 % 21.68 % 13.57 % 32.09 % -12.22%
  QoQ % 20.41% 33.21% 6.34% -28.69% 59.76% -57.71% -
  Horiz. % 82.18% 68.25% 51.23% 48.18% 67.56% 42.29% 100.00%
ROE 1.95 % 1.51 % 0.97 % 0.92 % 1.83 % 1.03 % 1.75 % 7.45%
  QoQ % 29.14% 55.67% 5.43% -49.73% 77.67% -41.14% -
  Horiz. % 111.43% 86.29% 55.43% 52.57% 104.57% 58.86% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.70 10.01 8.79 8.90 11.67 10.84 7.73 24.08%
  QoQ % 6.89% 13.88% -1.24% -23.74% 7.66% 40.23% -
  Horiz. % 138.42% 129.50% 113.71% 115.14% 150.97% 140.23% 100.00%
EPS 2.76 2.10 1.32 1.24 2.45 1.36 2.35 11.26%
  QoQ % 31.43% 59.09% 6.45% -49.39% 80.15% -42.13% -
  Horiz. % 117.45% 89.36% 56.17% 52.77% 104.26% 57.87% 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 1.4200 1.3900 1.3700 1.3500 1.3400 1.3200 1.3400 3.92%
  QoQ % 2.16% 1.46% 1.48% 0.75% 1.52% -1.49% -
  Horiz. % 105.97% 103.73% 102.24% 100.75% 100.00% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.70 10.01 8.79 8.90 11.67 10.81 7.73 24.08%
  QoQ % 6.89% 13.88% -1.24% -23.74% 7.96% 39.84% -
  Horiz. % 138.42% 129.50% 113.71% 115.14% 150.97% 139.84% 100.00%
EPS 2.76 2.10 1.32 1.24 2.45 1.36 2.35 11.26%
  QoQ % 31.43% 59.09% 6.45% -49.39% 80.15% -42.13% -
  Horiz. % 117.45% 89.36% 56.17% 52.77% 104.26% 57.87% 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 1.4200 1.3900 1.3700 1.3500 1.3400 1.3158 1.3398 3.93%
  QoQ % 2.16% 1.46% 1.48% 0.75% 1.84% -1.79% -
  Horiz. % 105.99% 103.75% 102.25% 100.76% 100.01% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4700 0.4700 0.4200 0.4500 0.4400 0.4350 0.4700 -
P/RPS 4.39 4.70 4.78 5.05 3.77 4.01 6.08 -19.44%
  QoQ % -6.60% -1.67% -5.35% 33.95% -5.99% -34.05% -
  Horiz. % 72.20% 77.30% 78.62% 83.06% 62.01% 65.95% 100.00%
P/EPS 17.01 22.36 31.72 36.21 17.99 31.99 20.00 -10.19%
  QoQ % -23.93% -29.51% -12.40% 101.28% -43.76% 59.95% -
  Horiz. % 85.05% 111.80% 158.60% 181.05% 89.95% 159.95% 100.00%
EY 5.88 4.47 3.15 2.76 5.56 3.13 5.00 11.36%
  QoQ % 31.54% 41.90% 14.13% -50.36% 77.64% -37.40% -
  Horiz. % 117.60% 89.40% 63.00% 55.20% 111.20% 62.60% 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 0.34 0.31 0.33 0.33 0.33 0.35 -3.83%
  QoQ % -2.94% 9.68% -6.06% 0.00% 0.00% -5.71% -
  Horiz. % 94.29% 97.14% 88.57% 94.29% 94.29% 94.29% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 -
Price 0.5700 0.4900 0.5200 0.4400 0.4700 0.4200 0.4900 -
P/RPS 5.33 4.90 5.92 4.94 4.03 3.87 6.34 -10.88%
  QoQ % 8.78% -17.23% 19.84% 22.58% 4.13% -38.96% -
  Horiz. % 84.07% 77.29% 93.38% 77.92% 63.56% 61.04% 100.00%
P/EPS 20.63 23.31 39.28 35.40 19.22 30.88 20.85 -0.70%
  QoQ % -11.50% -40.66% 10.96% 84.18% -37.76% 48.11% -
  Horiz. % 98.94% 111.80% 188.39% 169.78% 92.18% 148.11% 100.00%
EY 4.85 4.29 2.55 2.82 5.20 3.24 4.80 0.69%
  QoQ % 13.05% 68.24% -9.57% -45.77% 60.49% -32.50% -
  Horiz. % 101.04% 89.37% 53.12% 58.75% 108.33% 67.50% 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 0.40 0.35 0.38 0.33 0.35 0.32 0.37 5.31%
  QoQ % 14.29% -7.89% 15.15% -5.71% 9.38% -13.51% -
  Horiz. % 108.11% 94.59% 102.70% 89.19% 94.59% 86.49% 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. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
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. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers