Highlights

[AMVERTON] QoQ TTM Result on 2012-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -13.87%    YoY -     31.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,406 140,197 143,749 146,660 142,796 139,740 121,871 6.74%
  QoQ % -4.13% -2.47% -1.98% 2.71% 2.19% 14.66% -
  Horiz. % 110.29% 115.04% 117.95% 120.34% 117.17% 114.66% 100.00%
PBT 36,382 37,859 36,742 33,234 35,220 33,752 25,331 27.27%
  QoQ % -3.90% 3.04% 10.56% -5.64% 4.35% 33.24% -
  Horiz. % 143.63% 149.46% 145.05% 131.20% 139.04% 133.24% 100.00%
Tax -9,157 -9,259 -9,204 -8,345 -6,548 -6,262 -4,300 65.45%
  QoQ % 1.10% -0.60% -10.29% -27.44% -4.57% -45.63% -
  Horiz. % 212.95% 215.33% 214.05% 194.07% 152.28% 145.63% 100.00%
NP 27,225 28,600 27,538 24,889 28,672 27,490 21,031 18.76%
  QoQ % -4.81% 3.86% 10.64% -13.19% 4.30% 30.71% -
  Horiz. % 129.45% 135.99% 130.94% 118.34% 136.33% 130.71% 100.00%
NP to SH 25,913 27,133 25,973 23,247 26,992 25,741 19,221 22.02%
  QoQ % -4.50% 4.47% 11.73% -13.87% 4.86% 33.92% -
  Horiz. % 134.82% 141.16% 135.13% 120.95% 140.43% 133.92% 100.00%
Tax Rate 25.17 % 24.46 % 25.05 % 25.11 % 18.59 % 18.55 % 16.98 % 29.97%
  QoQ % 2.90% -2.36% -0.24% 35.07% 0.22% 9.25% -
  Horiz. % 148.23% 144.05% 147.53% 147.88% 109.48% 109.25% 100.00%
Total Cost 107,181 111,597 116,211 121,771 114,124 112,250 100,840 4.15%
  QoQ % -3.96% -3.97% -4.57% 6.70% 1.67% 11.31% -
  Horiz. % 106.29% 110.67% 115.24% 120.76% 113.17% 111.31% 100.00%
Net Worth 518,390 518,390 507,438 500,137 492,836 489,185 480,344 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 518,390 518,390 507,438 500,137 492,836 489,185 480,344 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 363,897 0.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.26 % 20.40 % 19.16 % 16.97 % 20.08 % 19.67 % 17.26 % 11.26%
  QoQ % -0.69% 6.47% 12.91% -15.49% 2.08% 13.96% -
  Horiz. % 117.38% 118.19% 111.01% 98.32% 116.34% 113.96% 100.00%
ROE 5.00 % 5.23 % 5.12 % 4.65 % 5.48 % 5.26 % 4.00 % 16.02%
  QoQ % -4.40% 2.15% 10.11% -15.15% 4.18% 31.50% -
  Horiz. % 125.00% 130.75% 128.00% 116.25% 137.00% 131.50% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.82 38.40 39.38 40.17 39.12 38.28 33.49 6.52%
  QoQ % -4.11% -2.49% -1.97% 2.68% 2.19% 14.30% -
  Horiz. % 109.94% 114.66% 117.59% 119.95% 116.81% 114.30% 100.00%
EPS 7.10 7.43 7.11 6.37 7.39 7.05 5.28 21.81%
  QoQ % -4.44% 4.50% 11.62% -13.80% 4.82% 33.52% -
  Horiz. % 134.47% 140.72% 134.66% 120.64% 139.96% 133.52% 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 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 1.3200 4.98%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.52% -
  Horiz. % 107.58% 107.58% 105.30% 103.79% 102.27% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.82 38.40 39.38 40.17 39.12 38.28 33.38 6.75%
  QoQ % -4.11% -2.49% -1.97% 2.68% 2.19% 14.68% -
  Horiz. % 110.31% 115.04% 117.97% 120.34% 117.20% 114.68% 100.00%
EPS 7.10 7.43 7.11 6.37 7.39 7.05 5.27 21.96%
  QoQ % -4.44% 4.50% 11.62% -13.80% 4.82% 33.78% -
  Horiz. % 134.72% 140.99% 134.91% 120.87% 140.23% 133.78% 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 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 1.3158 5.21%
  QoQ % 0.00% 2.16% 1.46% 1.48% 0.75% 1.84% -
  Horiz. % 107.92% 107.92% 105.64% 104.12% 102.60% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5950 0.4700 0.4700 0.4200 0.4500 0.4400 0.4350 -
P/RPS 1.62 1.22 1.19 1.05 1.15 1.15 1.30 15.79%
  QoQ % 32.79% 2.52% 13.33% -8.70% 0.00% -11.54% -
  Horiz. % 124.62% 93.85% 91.54% 80.77% 88.46% 88.46% 100.00%
P/EPS 8.38 6.32 6.61 6.60 6.09 6.24 8.24 1.13%
  QoQ % 32.59% -4.39% 0.15% 8.37% -2.40% -24.27% -
  Horiz. % 101.70% 76.70% 80.22% 80.10% 73.91% 75.73% 100.00%
EY 11.93 15.81 15.14 15.16 16.43 16.03 12.14 -1.16%
  QoQ % -24.54% 4.43% -0.13% -7.73% 2.50% 32.04% -
  Horiz. % 98.27% 130.23% 124.71% 124.88% 135.34% 132.04% 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 0.42 0.33 0.34 0.31 0.33 0.33 0.33 17.42%
  QoQ % 27.27% -2.94% 9.68% -6.06% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% 103.03% 93.94% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 -
Price 0.7800 0.5700 0.4900 0.5200 0.4400 0.4700 0.4200 -
P/RPS 2.12 1.48 1.24 1.29 1.12 1.23 1.25 42.17%
  QoQ % 43.24% 19.35% -3.88% 15.18% -8.94% -1.60% -
  Horiz. % 169.60% 118.40% 99.20% 103.20% 89.60% 98.40% 100.00%
P/EPS 10.99 7.67 6.89 8.17 5.95 6.67 7.95 24.07%
  QoQ % 43.29% 11.32% -15.67% 37.31% -10.79% -16.10% -
  Horiz. % 138.24% 96.48% 86.67% 102.77% 74.84% 83.90% 100.00%
EY 9.10 13.04 14.52 12.25 16.80 15.00 12.58 -19.40%
  QoQ % -30.21% -10.19% 18.53% -27.08% 12.00% 19.24% -
  Horiz. % 72.34% 103.66% 115.42% 97.38% 133.55% 119.24% 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 0.55 0.40 0.35 0.38 0.33 0.35 0.32 43.44%
  QoQ % 37.50% 14.29% -7.89% 15.15% -5.71% 9.38% -
  Horiz. % 171.88% 125.00% 109.38% 118.75% 103.13% 109.38% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers