Highlights

[AMVERTON] QoQ TTM Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -1.62%    YoY -     -26.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,944 125,283 135,164 150,246 155,089 142,265 139,752 -9.19%
  QoQ % -3.46% -7.31% -10.04% -3.12% 9.01% 1.80% -
  Horiz. % 86.54% 89.65% 96.72% 107.51% 110.97% 101.80% 100.00%
PBT 17,106 15,763 16,349 20,936 21,092 18,337 29,512 -30.50%
  QoQ % 8.52% -3.58% -21.91% -0.74% 15.02% -37.87% -
  Horiz. % 57.96% 53.41% 55.40% 70.94% 71.47% 62.13% 100.00%
Tax -4,071 -4,083 -4,277 -4,759 -4,685 -3,734 -3,112 19.63%
  QoQ % 0.29% 4.54% 10.13% -1.58% -25.47% -19.99% -
  Horiz. % 130.82% 131.20% 137.44% 152.92% 150.55% 119.99% 100.00%
NP 13,035 11,680 12,072 16,177 16,407 14,603 26,400 -37.56%
  QoQ % 11.60% -3.25% -25.38% -1.40% 12.35% -44.69% -
  Horiz. % 49.38% 44.24% 45.73% 61.28% 62.15% 55.31% 100.00%
NP to SH 11,575 10,524 10,995 15,108 15,356 13,649 25,634 -41.17%
  QoQ % 9.99% -4.28% -27.22% -1.62% 12.51% -46.75% -
  Horiz. % 45.15% 41.05% 42.89% 58.94% 59.90% 53.25% 100.00%
Tax Rate 23.80 % 25.90 % 26.16 % 22.73 % 22.21 % 20.36 % 10.54 % 72.20%
  QoQ % -8.11% -0.99% 15.09% 2.34% 9.09% 93.17% -
  Horiz. % 225.81% 245.73% 248.20% 215.65% 210.72% 193.17% 100.00%
Total Cost 107,909 113,603 123,092 134,069 138,682 127,662 113,352 -3.23%
  QoQ % -5.01% -7.71% -8.19% -3.33% 8.63% 12.62% -
  Horiz. % 95.20% 100.22% 108.59% 118.28% 122.35% 112.62% 100.00%
Net Worth 467,342 463,357 461,658 456,564 450,604 455,537 448,903 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.48% -
  Horiz. % 104.11% 103.22% 102.84% 101.71% 100.38% 101.48% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 467,342 463,357 461,658 456,564 450,604 455,537 448,903 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.48% -
  Horiz. % 104.11% 103.22% 102.84% 101.71% 100.38% 101.48% 100.00%
NOSH 365,111 364,848 363,510 362,352 360,483 364,430 362,019 0.57%
  QoQ % 0.07% 0.37% 0.32% 0.52% -1.08% 0.67% -
  Horiz. % 100.85% 100.78% 100.41% 100.09% 99.58% 100.67% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.78 % 9.32 % 8.93 % 10.77 % 10.58 % 10.26 % 18.89 % -31.22%
  QoQ % 15.67% 4.37% -17.08% 1.80% 3.12% -45.69% -
  Horiz. % 57.07% 49.34% 47.27% 57.01% 56.01% 54.31% 100.00%
ROE 2.48 % 2.27 % 2.38 % 3.31 % 3.41 % 3.00 % 5.71 % -42.68%
  QoQ % 9.25% -4.62% -28.10% -2.93% 13.67% -47.46% -
  Horiz. % 43.43% 39.75% 41.68% 57.97% 59.72% 52.54% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.13 34.34 37.18 41.46 43.02 39.04 38.60 -9.69%
  QoQ % -3.52% -7.64% -10.32% -3.63% 10.19% 1.14% -
  Horiz. % 85.83% 88.96% 96.32% 107.41% 111.45% 101.14% 100.00%
EPS 3.17 2.88 3.02 4.17 4.26 3.75 7.08 -41.50%
  QoQ % 10.07% -4.64% -27.58% -2.11% 13.60% -47.03% -
  Horiz. % 44.77% 40.68% 42.66% 58.90% 60.17% 52.97% 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 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 2.14%
  QoQ % 0.79% 0.00% 0.79% 0.80% 0.00% 0.81% -
  Horiz. % 103.23% 102.42% 102.42% 101.61% 100.81% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.13 34.32 37.02 41.16 42.48 38.97 38.28 -9.19%
  QoQ % -3.47% -7.29% -10.06% -3.11% 9.01% 1.80% -
  Horiz. % 86.55% 89.66% 96.71% 107.52% 110.97% 101.80% 100.00%
EPS 3.17 2.88 3.01 4.14 4.21 3.74 7.02 -41.17%
  QoQ % 10.07% -4.32% -27.29% -1.66% 12.57% -46.72% -
  Horiz. % 45.16% 41.03% 42.88% 58.97% 59.97% 53.28% 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 1.2802 1.2693 1.2646 1.2506 1.2343 1.2478 1.2297 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.47% -
  Horiz. % 104.11% 103.22% 102.84% 101.70% 100.37% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 -
P/RPS 1.48 1.49 1.26 1.45 1.63 1.54 1.94 -16.52%
  QoQ % -0.67% 18.25% -13.10% -11.04% 5.84% -20.62% -
  Horiz. % 76.29% 76.80% 64.95% 74.74% 84.02% 79.38% 100.00%
P/EPS 15.46 17.68 15.54 14.39 16.43 16.02 10.59 28.72%
  QoQ % -12.56% 13.77% 7.99% -12.42% 2.56% 51.27% -
  Horiz. % 145.99% 166.95% 146.74% 135.88% 155.15% 151.27% 100.00%
EY 6.47 5.66 6.44 6.95 6.09 6.24 9.44 -22.28%
  QoQ % 14.31% -12.11% -7.34% 14.12% -2.40% -33.90% -
  Horiz. % 68.54% 59.96% 68.22% 73.62% 64.51% 66.10% 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 0.38 0.40 0.37 0.48 0.56 0.48 0.60 -26.27%
  QoQ % -5.00% 8.11% -22.92% -14.29% 16.67% -20.00% -
  Horiz. % 63.33% 66.67% 61.67% 80.00% 93.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 -
Price 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 -
P/RPS 1.45 1.43 1.51 1.18 1.37 1.67 1.55 -4.35%
  QoQ % 1.40% -5.30% 27.97% -13.87% -17.96% 7.74% -
  Horiz. % 93.55% 92.26% 97.42% 76.13% 88.39% 107.74% 100.00%
P/EPS 15.14 16.99 18.51 11.75 13.85 17.36 8.47 47.34%
  QoQ % -10.89% -8.21% 57.53% -15.16% -20.22% 104.96% -
  Horiz. % 178.75% 200.59% 218.54% 138.72% 163.52% 204.96% 100.00%
EY 6.60 5.89 5.40 8.51 7.22 5.76 11.80 -32.14%
  QoQ % 12.05% 9.07% -36.55% 17.87% 25.35% -51.19% -
  Horiz. % 55.93% 49.92% 45.76% 72.12% 61.19% 48.81% 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 0.38 0.39 0.44 0.39 0.47 0.52 0.48 -14.43%
  QoQ % -2.56% -11.36% 12.82% -17.02% -9.62% 8.33% -
  Horiz. % 79.17% 81.25% 91.67% 81.25% 97.92% 108.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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!
PARTNERS & BROKERS