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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers