Highlights

[AMVERTON] QoQ TTM Result on 2008-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -16.54%    YoY -     -18.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 123,620 121,945 113,795 109,925 91,811 100,521 100,521 14.77%
  QoQ % 1.37% 7.16% 3.52% 19.73% -8.66% 0.00% -
  Horiz. % 122.98% 121.31% 113.21% 109.36% 91.34% 100.00% 100.00%
PBT 21,902 21,920 18,921 23,432 27,775 30,321 30,321 -19.48%
  QoQ % -0.08% 15.85% -19.25% -15.64% -8.40% 0.00% -
  Horiz. % 72.23% 72.29% 62.40% 77.28% 91.60% 100.00% 100.00%
Tax -1,862 -1,852 -2,395 -4,235 -5,230 -5,675 -5,675 -52.40%
  QoQ % -0.54% 22.67% 43.45% 19.02% 7.84% 0.00% -
  Horiz. % 32.81% 32.63% 42.20% 74.63% 92.16% 100.00% 100.00%
NP 20,040 20,068 16,526 19,197 22,545 24,646 24,646 -12.87%
  QoQ % -0.14% 21.43% -13.91% -14.85% -8.52% 0.00% -
  Horiz. % 81.31% 81.42% 67.05% 77.89% 91.48% 100.00% 100.00%
NP to SH 18,942 18,660 14,709 17,322 20,755 22,899 22,899 -11.87%
  QoQ % 1.51% 26.86% -15.08% -16.54% -9.36% 0.00% -
  Horiz. % 82.72% 81.49% 64.23% 75.65% 90.64% 100.00% 100.00%
Tax Rate 8.50 % 8.45 % 12.66 % 18.07 % 18.83 % 18.72 % 18.72 % -40.90%
  QoQ % 0.59% -33.25% -29.94% -4.04% 0.59% 0.00% -
  Horiz. % 45.41% 45.14% 67.63% 96.53% 100.59% 100.00% 100.00%
Total Cost 103,580 101,877 97,269 90,728 69,266 75,875 75,875 23.04%
  QoQ % 1.67% 4.74% 7.21% 30.98% -8.71% 0.00% -
  Horiz. % 136.51% 134.27% 128.20% 119.58% 91.29% 100.00% 100.00%
Net Worth 425,919 438,669 426,286 417,972 411,171 362,150 415,214 1.71%
  QoQ % -2.91% 2.90% 1.99% 1.65% 13.54% -12.78% -
  Horiz. % 102.58% 105.65% 102.67% 100.66% 99.03% 87.22% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 0 0 0 0 0 0 2,716 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 11.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 425,919 438,669 426,286 417,972 411,171 362,150 415,214 1.71%
  QoQ % -2.91% 2.90% 1.99% 1.65% 13.54% -12.78% -
  Horiz. % 102.58% 105.65% 102.67% 100.66% 99.03% 87.22% 100.00%
NOSH 351,999 362,536 364,347 357,241 351,428 362,150 361,056 -1.68%
  QoQ % -2.91% -0.50% 1.99% 1.65% -2.96% 0.30% -
  Horiz. % 97.49% 100.41% 100.91% 98.94% 97.33% 100.30% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.21 % 16.46 % 14.52 % 17.46 % 24.56 % 24.52 % 24.52 % -24.09%
  QoQ % -1.52% 13.36% -16.84% -28.91% 0.16% 0.00% -
  Horiz. % 66.11% 67.13% 59.22% 71.21% 100.16% 100.00% 100.00%
ROE 4.45 % 4.25 % 3.45 % 4.14 % 5.05 % 6.32 % 5.51 % -13.26%
  QoQ % 4.71% 23.19% -16.67% -18.02% -20.09% 14.70% -
  Horiz. % 80.76% 77.13% 62.61% 75.14% 91.65% 114.70% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 35.12 33.64 31.23 30.77 26.13 27.76 27.84 16.73%
  QoQ % 4.40% 7.72% 1.49% 17.76% -5.87% -0.29% -
  Horiz. % 126.15% 120.83% 112.18% 110.52% 93.86% 99.71% 100.00%
EPS 5.38 5.15 4.04 4.85 5.91 6.32 6.34 -10.36%
  QoQ % 4.47% 27.48% -16.70% -17.94% -6.49% -0.32% -
  Horiz. % 84.86% 81.23% 63.72% 76.50% 93.22% 99.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2100 1.2100 1.1700 1.1700 1.1700 1.0000 1.1500 3.45%
  QoQ % 0.00% 3.42% 0.00% 0.00% 17.00% -13.04% -
  Horiz. % 105.22% 105.22% 101.74% 101.74% 101.74% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.86 33.40 31.17 30.11 25.15 27.54 27.54 14.75%
  QoQ % 1.38% 7.15% 3.52% 19.72% -8.68% 0.00% -
  Horiz. % 122.95% 121.28% 113.18% 109.33% 91.32% 100.00% 100.00%
EPS 5.19 5.11 4.03 4.74 5.69 6.27 6.27 -11.83%
  QoQ % 1.57% 26.80% -14.98% -16.70% -9.25% 0.00% -
  Horiz. % 82.78% 81.50% 64.27% 75.60% 90.75% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1667 1.2016 1.1677 1.1449 1.1263 0.9920 1.1374 1.71%
  QoQ % -2.90% 2.90% 1.99% 1.65% 13.54% -12.78% -
  Horiz. % 102.58% 105.64% 102.66% 100.66% 99.02% 87.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.5000 0.3200 0.4500 0.5100 0.6100 0.8400 0.9200 -
P/RPS 1.42 0.95 1.44 1.66 2.33 3.03 3.30 -42.97%
  QoQ % 49.47% -34.03% -13.25% -28.76% -23.10% -8.18% -
  Horiz. % 43.03% 28.79% 43.64% 50.30% 70.61% 91.82% 100.00%
P/EPS 9.29 6.22 11.15 10.52 10.33 13.28 14.51 -25.70%
  QoQ % 49.36% -44.22% 5.99% 1.84% -22.21% -8.48% -
  Horiz. % 64.02% 42.87% 76.84% 72.50% 71.19% 91.52% 100.00%
EY 10.76 16.08 8.97 9.51 9.68 7.53 6.89 34.57%
  QoQ % -33.08% 79.26% -5.68% -1.76% 28.55% 9.29% -
  Horiz. % 156.17% 233.38% 130.19% 138.03% 140.49% 109.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.26 0.38 0.44 0.52 0.84 0.80 -35.93%
  QoQ % 57.69% -31.58% -13.64% -15.38% -38.10% 5.00% -
  Horiz. % 51.25% 32.50% 47.50% 55.00% 65.00% 105.00% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 -
Price 0.3900 0.5000 0.3100 0.4400 0.7300 0.6200 0.9600 -
P/RPS 1.11 1.49 0.99 1.43 2.79 2.23 3.45 -53.01%
  QoQ % -25.50% 50.51% -30.77% -48.75% 25.11% -35.36% -
  Horiz. % 32.17% 43.19% 28.70% 41.45% 80.87% 64.64% 100.00%
P/EPS 7.25 9.71 7.68 9.07 12.36 9.81 15.14 -38.76%
  QoQ % -25.33% 26.43% -15.33% -26.62% 25.99% -35.20% -
  Horiz. % 47.89% 64.13% 50.73% 59.91% 81.64% 64.80% 100.00%
EY 13.80 10.29 13.02 11.02 8.09 10.20 6.61 63.28%
  QoQ % 34.11% -20.97% 18.15% 36.22% -20.69% 54.31% -
  Horiz. % 208.77% 155.67% 196.97% 166.72% 122.39% 154.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.41 0.26 0.38 0.62 0.62 0.83 -47.00%
  QoQ % -21.95% 57.69% -31.58% -38.71% 0.00% -25.30% -
  Horiz. % 38.55% 49.40% 31.33% 45.78% 74.70% 74.70% 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.
 


 

177  124  414  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.51+0.03 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers