Highlights

[AMVERTON] QoQ TTM Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     8.85%    YoY -     19.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 155,089 142,265 139,752 126,405 123,620 121,945 113,795 22.95%
  QoQ % 9.01% 1.80% 10.56% 2.25% 1.37% 7.16% -
  Horiz. % 136.29% 125.02% 122.81% 111.08% 108.63% 107.16% 100.00%
PBT 21,092 18,337 29,512 23,751 21,902 21,920 18,921 7.52%
  QoQ % 15.02% -37.87% 24.26% 8.44% -0.08% 15.85% -
  Horiz. % 111.47% 96.91% 155.97% 125.53% 115.75% 115.85% 100.00%
Tax -4,685 -3,734 -3,112 -2,245 -1,862 -1,852 -2,395 56.48%
  QoQ % -25.47% -19.99% -38.62% -20.57% -0.54% 22.67% -
  Horiz. % 195.62% 155.91% 129.94% 93.74% 77.75% 77.33% 100.00%
NP 16,407 14,603 26,400 21,506 20,040 20,068 16,526 -0.48%
  QoQ % 12.35% -44.69% 22.76% 7.32% -0.14% 21.43% -
  Horiz. % 99.28% 88.36% 159.75% 130.13% 121.26% 121.43% 100.00%
NP to SH 15,356 13,649 25,634 20,618 18,942 18,660 14,709 2.91%
  QoQ % 12.51% -46.75% 24.33% 8.85% 1.51% 26.86% -
  Horiz. % 104.40% 92.79% 174.27% 140.17% 128.78% 126.86% 100.00%
Tax Rate 22.21 % 20.36 % 10.54 % 9.45 % 8.50 % 8.45 % 12.66 % 45.51%
  QoQ % 9.09% 93.17% 11.53% 11.18% 0.59% -33.25% -
  Horiz. % 175.43% 160.82% 83.25% 74.64% 67.14% 66.75% 100.00%
Total Cost 138,682 127,662 113,352 104,899 103,580 101,877 97,269 26.70%
  QoQ % 8.63% 12.62% 8.06% 1.27% 1.67% 4.74% -
  Horiz. % 142.58% 131.25% 116.53% 107.84% 106.49% 104.74% 100.00%
Net Worth 450,604 455,537 448,903 441,152 425,919 438,669 426,286 3.77%
  QoQ % -1.08% 1.48% 1.76% 3.58% -2.91% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 450,604 455,537 448,903 441,152 425,919 438,669 426,286 3.77%
  QoQ % -1.08% 1.48% 1.76% 3.58% -2.91% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
NOSH 360,483 364,430 362,019 361,600 351,999 362,536 364,347 -0.71%
  QoQ % -1.08% 0.67% 0.12% 2.73% -2.91% -0.50% -
  Horiz. % 98.94% 100.02% 99.36% 99.25% 96.61% 99.50% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.58 % 10.26 % 18.89 % 17.01 % 16.21 % 16.46 % 14.52 % -19.04%
  QoQ % 3.12% -45.69% 11.05% 4.94% -1.52% 13.36% -
  Horiz. % 72.87% 70.66% 130.10% 117.15% 111.64% 113.36% 100.00%
ROE 3.41 % 3.00 % 5.71 % 4.67 % 4.45 % 4.25 % 3.45 % -0.78%
  QoQ % 13.67% -47.46% 22.27% 4.94% 4.71% 23.19% -
  Horiz. % 98.84% 86.96% 165.51% 135.36% 128.99% 123.19% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.02 39.04 38.60 34.96 35.12 33.64 31.23 23.83%
  QoQ % 10.19% 1.14% 10.41% -0.46% 4.40% 7.72% -
  Horiz. % 137.75% 125.01% 123.60% 111.94% 112.46% 107.72% 100.00%
EPS 4.26 3.75 7.08 5.70 5.38 5.15 4.04 3.60%
  QoQ % 13.60% -47.03% 24.21% 5.95% 4.47% 27.48% -
  Horiz. % 105.45% 92.82% 175.25% 141.09% 133.17% 127.48% 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 1.2500 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 4.51%
  QoQ % 0.00% 0.81% 1.64% 0.83% 0.00% 3.42% -
  Horiz. % 106.84% 106.84% 105.98% 104.27% 103.42% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.48 38.97 38.28 34.63 33.86 33.40 31.17 22.95%
  QoQ % 9.01% 1.80% 10.54% 2.27% 1.38% 7.15% -
  Horiz. % 136.28% 125.02% 122.81% 111.10% 108.63% 107.15% 100.00%
EPS 4.21 3.74 7.02 5.65 5.19 5.11 4.03 2.96%
  QoQ % 12.57% -46.72% 24.25% 8.86% 1.57% 26.80% -
  Horiz. % 104.47% 92.80% 174.19% 140.20% 128.78% 126.80% 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 1.2343 1.2478 1.2297 1.2084 1.1667 1.2016 1.1677 3.77%
  QoQ % -1.08% 1.47% 1.76% 3.57% -2.90% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.7000 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 -
P/RPS 1.63 1.54 1.94 1.69 1.42 0.95 1.44 8.62%
  QoQ % 5.84% -20.62% 14.79% 19.01% 49.47% -34.03% -
  Horiz. % 113.19% 106.94% 134.72% 117.36% 98.61% 65.97% 100.00%
P/EPS 16.43 16.02 10.59 10.35 9.29 6.22 11.15 29.52%
  QoQ % 2.56% 51.27% 2.32% 11.41% 49.36% -44.22% -
  Horiz. % 147.35% 143.68% 94.98% 92.83% 83.32% 55.78% 100.00%
EY 6.09 6.24 9.44 9.66 10.76 16.08 8.97 -22.77%
  QoQ % -2.40% -33.90% -2.28% -10.22% -33.08% 79.26% -
  Horiz. % 67.89% 69.57% 105.24% 107.69% 119.96% 179.26% 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 0.56 0.48 0.60 0.48 0.41 0.26 0.38 29.53%
  QoQ % 16.67% -20.00% 25.00% 17.07% 57.69% -31.58% -
  Horiz. % 147.37% 126.32% 157.89% 126.32% 107.89% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.5900 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 -
P/RPS 1.37 1.67 1.55 1.77 1.11 1.49 0.99 24.21%
  QoQ % -17.96% 7.74% -12.43% 59.46% -25.50% 50.51% -
  Horiz. % 138.38% 168.69% 156.57% 178.79% 112.12% 150.51% 100.00%
P/EPS 13.85 17.36 8.47 10.87 7.25 9.71 7.68 48.21%
  QoQ % -20.22% 104.96% -22.08% 49.93% -25.33% 26.43% -
  Horiz. % 180.34% 226.04% 110.29% 141.54% 94.40% 126.43% 100.00%
EY 7.22 5.76 11.80 9.20 13.80 10.29 13.02 -32.53%
  QoQ % 25.35% -51.19% 28.26% -33.33% 34.11% -20.97% -
  Horiz. % 55.45% 44.24% 90.63% 70.66% 105.99% 79.03% 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 0.47 0.52 0.48 0.51 0.32 0.41 0.26 48.45%
  QoQ % -9.62% 8.33% -5.88% 59.38% -21.95% 57.69% -
  Horiz. % 180.77% 200.00% 184.62% 196.15% 123.08% 157.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS