Highlights

[AMVERTON] QoQ TTM Result on 2010-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -27.22%    YoY -     -57.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 111,703 120,944 125,283 135,164 150,246 155,089 142,265 -14.93%
  QoQ % -7.64% -3.46% -7.31% -10.04% -3.12% 9.01% -
  Horiz. % 78.52% 85.01% 88.06% 95.01% 105.61% 109.01% 100.00%
PBT 23,143 17,106 15,763 16,349 20,936 21,092 18,337 16.84%
  QoQ % 35.29% 8.52% -3.58% -21.91% -0.74% 15.02% -
  Horiz. % 126.21% 93.29% 85.96% 89.16% 114.17% 115.02% 100.00%
Tax -3,749 -4,071 -4,083 -4,277 -4,759 -4,685 -3,734 0.27%
  QoQ % 7.91% 0.29% 4.54% 10.13% -1.58% -25.47% -
  Horiz. % 100.40% 109.03% 109.35% 114.54% 127.45% 125.47% 100.00%
NP 19,394 13,035 11,680 12,072 16,177 16,407 14,603 20.89%
  QoQ % 48.78% 11.60% -3.25% -25.38% -1.40% 12.35% -
  Horiz. % 132.81% 89.26% 79.98% 82.67% 110.78% 112.35% 100.00%
NP to SH 17,689 11,575 10,524 10,995 15,108 15,356 13,649 18.93%
  QoQ % 52.82% 9.99% -4.28% -27.22% -1.62% 12.51% -
  Horiz. % 129.60% 84.80% 77.10% 80.56% 110.69% 112.51% 100.00%
Tax Rate 16.20 % 23.80 % 25.90 % 26.16 % 22.73 % 22.21 % 20.36 % -14.17%
  QoQ % -31.93% -8.11% -0.99% 15.09% 2.34% 9.09% -
  Horiz. % 79.57% 116.90% 127.21% 128.49% 111.64% 109.09% 100.00%
Total Cost 92,309 107,909 113,603 123,092 134,069 138,682 127,662 -19.49%
  QoQ % -14.46% -5.01% -7.71% -8.19% -3.33% 8.63% -
  Horiz. % 72.31% 84.53% 88.99% 96.42% 105.02% 108.63% 100.00%
Net Worth 489,128 467,342 463,357 461,658 456,564 450,604 455,537 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.59% 101.72% 101.34% 100.23% 98.92% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 489,128 467,342 463,357 461,658 456,564 450,604 455,537 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.59% 101.72% 101.34% 100.23% 98.92% 100.00%
NOSH 365,021 365,111 364,848 363,510 362,352 360,483 364,430 0.11%
  QoQ % -0.02% 0.07% 0.37% 0.32% 0.52% -1.08% -
  Horiz. % 100.16% 100.19% 100.11% 99.75% 99.43% 98.92% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.36 % 10.78 % 9.32 % 8.93 % 10.77 % 10.58 % 10.26 % 42.13%
  QoQ % 61.04% 15.67% 4.37% -17.08% 1.80% 3.12% -
  Horiz. % 169.20% 105.07% 90.84% 87.04% 104.97% 103.12% 100.00%
ROE 3.62 % 2.48 % 2.27 % 2.38 % 3.31 % 3.41 % 3.00 % 13.38%
  QoQ % 45.97% 9.25% -4.62% -28.10% -2.93% 13.67% -
  Horiz. % 120.67% 82.67% 75.67% 79.33% 110.33% 113.67% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.60 33.13 34.34 37.18 41.46 43.02 39.04 -15.03%
  QoQ % -7.64% -3.52% -7.64% -10.32% -3.63% 10.19% -
  Horiz. % 78.38% 84.86% 87.96% 95.24% 106.20% 110.19% 100.00%
EPS 4.85 3.17 2.88 3.02 4.17 4.26 3.75 18.76%
  QoQ % 53.00% 10.07% -4.64% -27.58% -2.11% 13.60% -
  Horiz. % 129.33% 84.53% 76.80% 80.53% 111.20% 113.60% 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 1.3400 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 4.76%
  QoQ % 4.69% 0.79% 0.00% 0.79% 0.80% 0.00% -
  Horiz. % 107.20% 102.40% 101.60% 101.60% 100.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.60 33.13 34.32 37.02 41.16 42.48 38.97 -14.93%
  QoQ % -7.64% -3.47% -7.29% -10.06% -3.11% 9.01% -
  Horiz. % 78.52% 85.01% 88.07% 95.00% 105.62% 109.01% 100.00%
EPS 4.85 3.17 2.88 3.01 4.14 4.21 3.74 18.97%
  QoQ % 53.00% 10.07% -4.32% -27.29% -1.66% 12.57% -
  Horiz. % 129.68% 84.76% 77.01% 80.48% 110.70% 112.57% 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 1.3398 1.2802 1.2693 1.2646 1.2506 1.2343 1.2478 4.87%
  QoQ % 4.66% 0.86% 0.37% 1.12% 1.32% -1.08% -
  Horiz. % 107.37% 102.60% 101.72% 101.35% 100.22% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4700 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 -
P/RPS 1.54 1.48 1.49 1.26 1.45 1.63 1.54 -
  QoQ % 4.05% -0.67% 18.25% -13.10% -11.04% 5.84% -
  Horiz. % 100.00% 96.10% 96.75% 81.82% 94.16% 105.84% 100.00%
P/EPS 9.70 15.46 17.68 15.54 14.39 16.43 16.02 -28.49%
  QoQ % -37.26% -12.56% 13.77% 7.99% -12.42% 2.56% -
  Horiz. % 60.55% 96.50% 110.36% 97.00% 89.83% 102.56% 100.00%
EY 10.31 6.47 5.66 6.44 6.95 6.09 6.24 39.89%
  QoQ % 59.35% 14.31% -12.11% -7.34% 14.12% -2.40% -
  Horiz. % 165.22% 103.69% 90.71% 103.21% 111.38% 97.60% 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 0.35 0.38 0.40 0.37 0.48 0.56 0.48 -19.03%
  QoQ % -7.89% -5.00% 8.11% -22.92% -14.29% 16.67% -
  Horiz. % 72.92% 79.17% 83.33% 77.08% 100.00% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.4900 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 -
P/RPS 1.60 1.45 1.43 1.51 1.18 1.37 1.67 -2.82%
  QoQ % 10.34% 1.40% -5.30% 27.97% -13.87% -17.96% -
  Horiz. % 95.81% 86.83% 85.63% 90.42% 70.66% 82.04% 100.00%
P/EPS 10.11 15.14 16.99 18.51 11.75 13.85 17.36 -30.33%
  QoQ % -33.22% -10.89% -8.21% 57.53% -15.16% -20.22% -
  Horiz. % 58.24% 87.21% 97.87% 106.62% 67.68% 79.78% 100.00%
EY 9.89 6.60 5.89 5.40 8.51 7.22 5.76 43.53%
  QoQ % 49.85% 12.05% 9.07% -36.55% 17.87% 25.35% -
  Horiz. % 171.70% 114.58% 102.26% 93.75% 147.74% 125.35% 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 0.37 0.38 0.39 0.44 0.39 0.47 0.52 -20.35%
  QoQ % -2.63% -2.56% -11.36% 12.82% -17.02% -9.62% -
  Horiz. % 71.15% 73.08% 75.00% 84.62% 75.00% 90.38% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers