Highlights

[AMVERTON] QoQ TTM Result on 2007-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     7.23%    YoY -     97.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 109,925 91,811 100,521 100,521 94,202 96,002 91,948 12.65%
  QoQ % 19.73% -8.66% 0.00% 6.71% -1.87% 4.41% -
  Horiz. % 119.55% 99.85% 109.32% 109.32% 102.45% 104.41% 100.00%
PBT 23,432 27,775 30,321 30,321 26,349 24,699 24,587 -3.16%
  QoQ % -15.64% -8.40% 0.00% 15.07% 6.68% 0.46% -
  Horiz. % 95.30% 112.97% 123.32% 123.32% 107.17% 100.46% 100.00%
Tax -4,235 -5,230 -5,675 -5,675 -3,416 -3,413 -3,499 13.59%
  QoQ % 19.02% 7.84% 0.00% -66.13% -0.09% 2.46% -
  Horiz. % 121.03% 149.47% 162.19% 162.19% 97.63% 97.54% 100.00%
NP 19,197 22,545 24,646 24,646 22,933 21,286 21,088 -6.08%
  QoQ % -14.85% -8.52% 0.00% 7.47% 7.74% 0.94% -
  Horiz. % 91.03% 106.91% 116.87% 116.87% 108.75% 100.94% 100.00%
NP to SH 17,322 20,755 22,899 22,899 21,356 19,772 19,713 -8.27%
  QoQ % -16.54% -9.36% 0.00% 7.23% 8.01% 0.30% -
  Horiz. % 87.87% 105.29% 116.16% 116.16% 108.33% 100.30% 100.00%
Tax Rate 18.07 % 18.83 % 18.72 % 18.72 % 12.96 % 13.82 % 14.23 % 17.28%
  QoQ % -4.04% 0.59% 0.00% 44.44% -6.22% -2.88% -
  Horiz. % 126.99% 132.33% 131.55% 131.55% 91.08% 97.12% 100.00%
Total Cost 90,728 69,266 75,875 75,875 71,269 74,716 70,860 17.93%
  QoQ % 30.98% -8.71% 0.00% 6.46% -4.61% 5.44% -
  Horiz. % 128.04% 97.75% 107.08% 107.08% 100.58% 105.44% 100.00%
Net Worth 417,972 411,171 362,150 415,214 416,079 411,007 427,463 -1.49%
  QoQ % 1.65% 13.54% -12.78% -0.21% 1.23% -3.85% -
  Horiz. % 97.78% 96.19% 84.72% 97.13% 97.34% 96.15% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 0 0 0 2,716 2,716 2,716 4,079 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.40% -
  Horiz. % 0.00% 0.00% 0.00% 66.60% 66.60% 66.60% 100.00%
Div Payout % - % - % - % 11.86 % 12.72 % 13.74 % 20.69 % -
  QoQ % 0.00% 0.00% 0.00% -6.76% -7.42% -33.59% -
  Horiz. % 0.00% 0.00% 0.00% 57.32% 61.48% 66.41% 100.00%
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 417,972 411,171 362,150 415,214 416,079 411,007 427,463 -1.49%
  QoQ % 1.65% 13.54% -12.78% -0.21% 1.23% -3.85% -
  Horiz. % 97.78% 96.19% 84.72% 97.13% 97.34% 96.15% 100.00%
NOSH 357,241 351,428 362,150 361,056 90,649 90,530 90,564 149.86%
  QoQ % 1.65% -2.96% 0.30% 298.30% 0.13% -0.04% -
  Horiz. % 394.46% 388.04% 399.88% 398.67% 100.09% 99.96% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.46 % 24.56 % 24.52 % 24.52 % 24.34 % 22.17 % 22.93 % -16.63%
  QoQ % -28.91% 0.16% 0.00% 0.74% 9.79% -3.31% -
  Horiz. % 76.14% 107.11% 106.93% 106.93% 106.15% 96.69% 100.00%
ROE 4.14 % 5.05 % 6.32 % 5.51 % 5.13 % 4.81 % 4.61 % -6.92%
  QoQ % -18.02% -20.09% 14.70% 7.41% 6.65% 4.34% -
  Horiz. % 89.80% 109.54% 137.09% 119.52% 111.28% 104.34% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.77 26.13 27.76 27.84 103.92 106.04 101.53 -54.91%
  QoQ % 17.76% -5.87% -0.29% -73.21% -2.00% 4.44% -
  Horiz. % 30.31% 25.74% 27.34% 27.42% 102.35% 104.44% 100.00%
EPS 4.85 5.91 6.32 6.34 23.56 21.84 21.77 -63.28%
  QoQ % -17.94% -6.49% -0.32% -73.09% 7.88% 0.32% -
  Horiz. % 22.28% 27.15% 29.03% 29.12% 108.22% 100.32% 100.00%
DPS 0.00 0.00 0.00 0.75 3.00 3.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% -75.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 16.67% 66.67% 66.67% 100.00%
NAPS 1.1700 1.1700 1.0000 1.1500 4.5900 4.5400 4.7200 -60.57%
  QoQ % 0.00% 17.00% -13.04% -74.95% 1.10% -3.81% -
  Horiz. % 24.79% 24.79% 21.19% 24.36% 97.25% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.11 25.15 27.54 27.54 25.80 26.30 25.19 12.64%
  QoQ % 19.72% -8.68% 0.00% 6.74% -1.90% 4.41% -
  Horiz. % 119.53% 99.84% 109.33% 109.33% 102.42% 104.41% 100.00%
EPS 4.74 5.69 6.27 6.27 5.85 5.42 5.40 -8.33%
  QoQ % -16.70% -9.25% 0.00% 7.18% 7.93% 0.37% -
  Horiz. % 87.78% 105.37% 116.11% 116.11% 108.33% 100.37% 100.00%
DPS 0.00 0.00 0.00 0.74 0.74 0.74 1.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.93% -
  Horiz. % 0.00% 0.00% 0.00% 66.07% 66.07% 66.07% 100.00%
NAPS 1.1449 1.1263 0.9920 1.1374 1.1397 1.1259 1.1709 -1.49%
  QoQ % 1.65% 13.54% -12.78% -0.20% 1.23% -3.84% -
  Horiz. % 97.78% 96.19% 84.72% 97.14% 97.34% 96.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.5100 0.6100 0.8400 0.9200 0.6700 0.4200 0.3600 -
P/RPS 1.66 2.33 3.03 3.30 0.64 0.40 0.35 182.56%
  QoQ % -28.76% -23.10% -8.18% 415.62% 60.00% 14.29% -
  Horiz. % 474.29% 665.71% 865.71% 942.86% 182.86% 114.29% 100.00%
P/EPS 10.52 10.33 13.28 14.51 2.84 1.92 1.65 244.23%
  QoQ % 1.84% -22.21% -8.48% 410.92% 47.92% 16.36% -
  Horiz. % 637.58% 626.06% 804.85% 879.39% 172.12% 116.36% 100.00%
EY 9.51 9.68 7.53 6.89 35.16 52.00 60.46 -70.89%
  QoQ % -1.76% 28.55% 9.29% -80.40% -32.38% -13.99% -
  Horiz. % 15.73% 16.01% 12.45% 11.40% 58.15% 86.01% 100.00%
DY 0.00 0.00 0.00 0.82 4.48 7.14 12.50 -
  QoQ % 0.00% 0.00% 0.00% -81.70% -37.25% -42.88% -
  Horiz. % 0.00% 0.00% 0.00% 6.56% 35.84% 57.12% 100.00%
P/NAPS 0.44 0.52 0.84 0.80 0.15 0.09 0.08 211.91%
  QoQ % -15.38% -38.10% 5.00% 433.33% 66.67% 12.50% -
  Horiz. % 550.00% 650.00% 1,050.00% 1,000.00% 187.50% 112.50% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.4400 0.7300 0.6200 0.9600 0.7300 0.6300 0.3800 -
P/RPS 1.43 2.79 2.23 3.45 0.70 0.59 0.37 146.48%
  QoQ % -48.75% 25.11% -35.36% 392.86% 18.64% 59.46% -
  Horiz. % 386.49% 754.05% 602.70% 932.43% 189.19% 159.46% 100.00%
P/EPS 9.07 12.36 9.81 15.14 3.10 2.88 1.75 199.79%
  QoQ % -26.62% 25.99% -35.20% 388.39% 7.64% 64.57% -
  Horiz. % 518.29% 706.29% 560.57% 865.14% 177.14% 164.57% 100.00%
EY 11.02 8.09 10.20 6.61 32.27 34.67 57.28 -66.71%
  QoQ % 36.22% -20.69% 54.31% -79.52% -6.92% -39.47% -
  Horiz. % 19.24% 14.12% 17.81% 11.54% 56.34% 60.53% 100.00%
DY 0.00 0.00 0.00 0.78 4.11 4.76 11.84 -
  QoQ % 0.00% 0.00% 0.00% -81.02% -13.66% -59.80% -
  Horiz. % 0.00% 0.00% 0.00% 6.59% 34.71% 40.20% 100.00%
P/NAPS 0.38 0.62 0.62 0.83 0.16 0.14 0.08 182.84%
  QoQ % -38.71% 0.00% -25.30% 418.75% 14.29% 75.00% -
  Horiz. % 475.00% 775.00% 775.00% 1,037.50% 200.00% 175.00% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS