Highlights

[AMVERTON] QoQ TTM Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -15.08%    YoY -     -35.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 126,405 123,620 121,945 113,795 109,925 91,811 100,521 16.52%
  QoQ % 2.25% 1.37% 7.16% 3.52% 19.73% -8.66% -
  Horiz. % 125.75% 122.98% 121.31% 113.21% 109.36% 91.34% 100.00%
PBT 23,751 21,902 21,920 18,921 23,432 27,775 30,321 -15.04%
  QoQ % 8.44% -0.08% 15.85% -19.25% -15.64% -8.40% -
  Horiz. % 78.33% 72.23% 72.29% 62.40% 77.28% 91.60% 100.00%
Tax -2,245 -1,862 -1,852 -2,395 -4,235 -5,230 -5,675 -46.14%
  QoQ % -20.57% -0.54% 22.67% 43.45% 19.02% 7.84% -
  Horiz. % 39.56% 32.81% 32.63% 42.20% 74.63% 92.16% 100.00%
NP 21,506 20,040 20,068 16,526 19,197 22,545 24,646 -8.69%
  QoQ % 7.32% -0.14% 21.43% -13.91% -14.85% -8.52% -
  Horiz. % 87.26% 81.31% 81.42% 67.05% 77.89% 91.48% 100.00%
NP to SH 20,618 18,942 18,660 14,709 17,322 20,755 22,899 -6.76%
  QoQ % 8.85% 1.51% 26.86% -15.08% -16.54% -9.36% -
  Horiz. % 90.04% 82.72% 81.49% 64.23% 75.65% 90.64% 100.00%
Tax Rate 9.45 % 8.50 % 8.45 % 12.66 % 18.07 % 18.83 % 18.72 % -36.63%
  QoQ % 11.18% 0.59% -33.25% -29.94% -4.04% 0.59% -
  Horiz. % 50.48% 45.41% 45.14% 67.63% 96.53% 100.59% 100.00%
Total Cost 104,899 103,580 101,877 97,269 90,728 69,266 75,875 24.13%
  QoQ % 1.27% 1.67% 4.74% 7.21% 30.98% -8.71% -
  Horiz. % 138.25% 136.51% 134.27% 128.20% 119.58% 91.29% 100.00%
Net Worth 441,152 425,919 438,669 426,286 417,972 411,171 362,150 14.07%
  QoQ % 3.58% -2.91% 2.90% 1.99% 1.65% 13.54% -
  Horiz. % 121.81% 117.61% 121.13% 117.71% 115.41% 113.54% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 441,152 425,919 438,669 426,286 417,972 411,171 362,150 14.07%
  QoQ % 3.58% -2.91% 2.90% 1.99% 1.65% 13.54% -
  Horiz. % 121.81% 117.61% 121.13% 117.71% 115.41% 113.54% 100.00%
NOSH 361,600 351,999 362,536 364,347 357,241 351,428 362,150 -0.10%
  QoQ % 2.73% -2.91% -0.50% 1.99% 1.65% -2.96% -
  Horiz. % 99.85% 97.20% 100.11% 100.61% 98.64% 97.04% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.01 % 16.21 % 16.46 % 14.52 % 17.46 % 24.56 % 24.52 % -21.65%
  QoQ % 4.94% -1.52% 13.36% -16.84% -28.91% 0.16% -
  Horiz. % 69.37% 66.11% 67.13% 59.22% 71.21% 100.16% 100.00%
ROE 4.67 % 4.45 % 4.25 % 3.45 % 4.14 % 5.05 % 6.32 % -18.28%
  QoQ % 4.94% 4.71% 23.19% -16.67% -18.02% -20.09% -
  Horiz. % 73.89% 70.41% 67.25% 54.59% 65.51% 79.91% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.96 35.12 33.64 31.23 30.77 26.13 27.76 16.64%
  QoQ % -0.46% 4.40% 7.72% 1.49% 17.76% -5.87% -
  Horiz. % 125.94% 126.51% 121.18% 112.50% 110.84% 94.13% 100.00%
EPS 5.70 5.38 5.15 4.04 4.85 5.91 6.32 -6.66%
  QoQ % 5.95% 4.47% 27.48% -16.70% -17.94% -6.49% -
  Horiz. % 90.19% 85.13% 81.49% 63.92% 76.74% 93.51% 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 1.2200 1.2100 1.2100 1.1700 1.1700 1.1700 1.0000 14.19%
  QoQ % 0.83% 0.00% 3.42% 0.00% 0.00% 17.00% -
  Horiz. % 122.00% 121.00% 121.00% 117.00% 117.00% 117.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.63 33.86 33.40 31.17 30.11 25.15 27.54 16.52%
  QoQ % 2.27% 1.38% 7.15% 3.52% 19.72% -8.68% -
  Horiz. % 125.74% 122.95% 121.28% 113.18% 109.33% 91.32% 100.00%
EPS 5.65 5.19 5.11 4.03 4.74 5.69 6.27 -6.71%
  QoQ % 8.86% 1.57% 26.80% -14.98% -16.70% -9.25% -
  Horiz. % 90.11% 82.78% 81.50% 64.27% 75.60% 90.75% 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 1.2084 1.1667 1.2016 1.1677 1.1449 1.1263 0.9920 14.07%
  QoQ % 3.57% -2.90% 2.90% 1.99% 1.65% 13.54% -
  Horiz. % 121.81% 117.61% 121.13% 117.71% 115.41% 113.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.5900 0.5000 0.3200 0.4500 0.5100 0.6100 0.8400 -
P/RPS 1.69 1.42 0.95 1.44 1.66 2.33 3.03 -32.27%
  QoQ % 19.01% 49.47% -34.03% -13.25% -28.76% -23.10% -
  Horiz. % 55.78% 46.86% 31.35% 47.52% 54.79% 76.90% 100.00%
P/EPS 10.35 9.29 6.22 11.15 10.52 10.33 13.28 -15.32%
  QoQ % 11.41% 49.36% -44.22% 5.99% 1.84% -22.21% -
  Horiz. % 77.94% 69.95% 46.84% 83.96% 79.22% 77.79% 100.00%
EY 9.66 10.76 16.08 8.97 9.51 9.68 7.53 18.08%
  QoQ % -10.22% -33.08% 79.26% -5.68% -1.76% 28.55% -
  Horiz. % 128.29% 142.90% 213.55% 119.12% 126.29% 128.55% 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 0.48 0.41 0.26 0.38 0.44 0.52 0.84 -31.16%
  QoQ % 17.07% 57.69% -31.58% -13.64% -15.38% -38.10% -
  Horiz. % 57.14% 48.81% 30.95% 45.24% 52.38% 61.90% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.6200 0.3900 0.5000 0.3100 0.4400 0.7300 0.6200 -
P/RPS 1.77 1.11 1.49 0.99 1.43 2.79 2.23 -14.29%
  QoQ % 59.46% -25.50% 50.51% -30.77% -48.75% 25.11% -
  Horiz. % 79.37% 49.78% 66.82% 44.39% 64.13% 125.11% 100.00%
P/EPS 10.87 7.25 9.71 7.68 9.07 12.36 9.81 7.09%
  QoQ % 49.93% -25.33% 26.43% -15.33% -26.62% 25.99% -
  Horiz. % 110.81% 73.90% 98.98% 78.29% 92.46% 125.99% 100.00%
EY 9.20 13.80 10.29 13.02 11.02 8.09 10.20 -6.65%
  QoQ % -33.33% 34.11% -20.97% 18.15% 36.22% -20.69% -
  Horiz. % 90.20% 135.29% 100.88% 127.65% 108.04% 79.31% 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 0.51 0.32 0.41 0.26 0.38 0.62 0.62 -12.22%
  QoQ % 59.38% -21.95% 57.69% -31.58% -38.71% 0.00% -
  Horiz. % 82.26% 51.61% 66.13% 41.94% 61.29% 100.00% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers