Highlights

[AMVERTON] QoQ TTM Result on 2011-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     52.82%    YoY -     17.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 142,796 139,740 121,871 111,703 120,944 125,283 135,164 3.73%
  QoQ % 2.19% 14.66% 9.10% -7.64% -3.46% -7.31% -
  Horiz. % 105.65% 103.39% 90.17% 82.64% 89.48% 92.69% 100.00%
PBT 35,220 33,752 25,331 23,143 17,106 15,763 16,349 66.72%
  QoQ % 4.35% 33.24% 9.45% 35.29% 8.52% -3.58% -
  Horiz. % 215.43% 206.45% 154.94% 141.56% 104.63% 96.42% 100.00%
Tax -6,548 -6,262 -4,300 -3,749 -4,071 -4,083 -4,277 32.80%
  QoQ % -4.57% -45.63% -14.70% 7.91% 0.29% 4.54% -
  Horiz. % 153.10% 146.41% 100.54% 87.65% 95.18% 95.46% 100.00%
NP 28,672 27,490 21,031 19,394 13,035 11,680 12,072 77.92%
  QoQ % 4.30% 30.71% 8.44% 48.78% 11.60% -3.25% -
  Horiz. % 237.51% 227.72% 174.21% 160.65% 107.98% 96.75% 100.00%
NP to SH 26,992 25,741 19,221 17,689 11,575 10,524 10,995 81.88%
  QoQ % 4.86% 33.92% 8.66% 52.82% 9.99% -4.28% -
  Horiz. % 245.49% 234.12% 174.82% 160.88% 105.28% 95.72% 100.00%
Tax Rate 18.59 % 18.55 % 16.98 % 16.20 % 23.80 % 25.90 % 26.16 % -20.35%
  QoQ % 0.22% 9.25% 4.81% -31.93% -8.11% -0.99% -
  Horiz. % 71.06% 70.91% 64.91% 61.93% 90.98% 99.01% 100.00%
Total Cost 114,124 112,250 100,840 92,309 107,909 113,603 123,092 -4.91%
  QoQ % 1.67% 11.31% 9.24% -14.46% -5.01% -7.71% -
  Horiz. % 92.71% 91.19% 81.92% 74.99% 87.67% 92.29% 100.00%
Net Worth 492,836 489,185 480,344 489,128 467,342 463,357 461,658 4.45%
  QoQ % 0.75% 1.84% -1.80% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 492,836 489,185 480,344 489,128 467,342 463,357 461,658 4.45%
  QoQ % 0.75% 1.84% -1.80% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
NOSH 365,064 365,064 363,897 365,021 365,111 364,848 363,510 0.28%
  QoQ % 0.00% 0.32% -0.31% -0.02% 0.07% 0.37% -
  Horiz. % 100.43% 100.43% 100.11% 100.42% 100.44% 100.37% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.08 % 19.67 % 17.26 % 17.36 % 10.78 % 9.32 % 8.93 % 71.55%
  QoQ % 2.08% 13.96% -0.58% 61.04% 15.67% 4.37% -
  Horiz. % 224.86% 220.27% 193.28% 194.40% 120.72% 104.37% 100.00%
ROE 5.48 % 5.26 % 4.00 % 3.62 % 2.48 % 2.27 % 2.38 % 74.28%
  QoQ % 4.18% 31.50% 10.50% 45.97% 9.25% -4.62% -
  Horiz. % 230.25% 221.01% 168.07% 152.10% 104.20% 95.38% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.12 38.28 33.49 30.60 33.13 34.34 37.18 3.45%
  QoQ % 2.19% 14.30% 9.44% -7.64% -3.52% -7.64% -
  Horiz. % 105.22% 102.96% 90.08% 82.30% 89.11% 92.36% 100.00%
EPS 7.39 7.05 5.28 4.85 3.17 2.88 3.02 81.49%
  QoQ % 4.82% 33.52% 8.87% 53.00% 10.07% -4.64% -
  Horiz. % 244.70% 233.44% 174.83% 160.60% 104.97% 95.36% 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 1.3500 1.3400 1.3200 1.3400 1.2800 1.2700 1.2700 4.15%
  QoQ % 0.75% 1.52% -1.49% 4.69% 0.79% 0.00% -
  Horiz. % 106.30% 105.51% 103.94% 105.51% 100.79% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.12 38.28 33.38 30.60 33.13 34.32 37.02 3.74%
  QoQ % 2.19% 14.68% 9.08% -7.64% -3.47% -7.29% -
  Horiz. % 105.67% 103.40% 90.17% 82.66% 89.49% 92.71% 100.00%
EPS 7.39 7.05 5.27 4.85 3.17 2.88 3.01 81.89%
  QoQ % 4.82% 33.78% 8.66% 53.00% 10.07% -4.32% -
  Horiz. % 245.51% 234.22% 175.08% 161.13% 105.32% 95.68% 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 1.3500 1.3400 1.3158 1.3398 1.2802 1.2693 1.2646 4.45%
  QoQ % 0.75% 1.84% -1.79% 4.66% 0.86% 0.37% -
  Horiz. % 106.75% 105.96% 104.05% 105.95% 101.23% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4500 0.4400 0.4350 0.4700 0.4900 0.5100 0.4700 -
P/RPS 1.15 1.15 1.30 1.54 1.48 1.49 1.26 -5.90%
  QoQ % 0.00% -11.54% -15.58% 4.05% -0.67% 18.25% -
  Horiz. % 91.27% 91.27% 103.17% 122.22% 117.46% 118.25% 100.00%
P/EPS 6.09 6.24 8.24 9.70 15.46 17.68 15.54 -46.42%
  QoQ % -2.40% -24.27% -15.05% -37.26% -12.56% 13.77% -
  Horiz. % 39.19% 40.15% 53.02% 62.42% 99.49% 113.77% 100.00%
EY 16.43 16.03 12.14 10.31 6.47 5.66 6.44 86.60%
  QoQ % 2.50% 32.04% 17.75% 59.35% 14.31% -12.11% -
  Horiz. % 255.12% 248.91% 188.51% 160.09% 100.47% 87.89% 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 0.33 0.33 0.35 0.38 0.40 0.37 -7.34%
  QoQ % 0.00% 0.00% -5.71% -7.89% -5.00% 8.11% -
  Horiz. % 89.19% 89.19% 89.19% 94.59% 102.70% 108.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 -
Price 0.4400 0.4700 0.4200 0.4900 0.4800 0.4900 0.5600 -
P/RPS 1.12 1.23 1.25 1.60 1.45 1.43 1.51 -18.05%
  QoQ % -8.94% -1.60% -21.88% 10.34% 1.40% -5.30% -
  Horiz. % 74.17% 81.46% 82.78% 105.96% 96.03% 94.70% 100.00%
P/EPS 5.95 6.67 7.95 10.11 15.14 16.99 18.51 -53.04%
  QoQ % -10.79% -16.10% -21.36% -33.22% -10.89% -8.21% -
  Horiz. % 32.14% 36.03% 42.95% 54.62% 81.79% 91.79% 100.00%
EY 16.80 15.00 12.58 9.89 6.60 5.89 5.40 112.97%
  QoQ % 12.00% 19.24% 27.20% 49.85% 12.05% 9.07% -
  Horiz. % 311.11% 277.78% 232.96% 183.15% 122.22% 109.07% 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 0.35 0.32 0.37 0.38 0.39 0.44 -17.44%
  QoQ % -5.71% 9.38% -13.51% -2.63% -2.56% -11.36% -
  Horiz. % 75.00% 79.55% 72.73% 84.09% 86.36% 88.64% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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