Highlights

[AMVERTON] QoQ TTM Result on 2012-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     11.73%    YoY -     35.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 135,454 134,406 140,197 143,749 146,660 142,796 139,740 -2.06%
  QoQ % 0.78% -4.13% -2.47% -1.98% 2.71% 2.19% -
  Horiz. % 96.93% 96.18% 100.33% 102.87% 104.95% 102.19% 100.00%
PBT 36,564 36,382 37,859 36,742 33,234 35,220 33,752 5.48%
  QoQ % 0.50% -3.90% 3.04% 10.56% -5.64% 4.35% -
  Horiz. % 108.33% 107.79% 112.17% 108.86% 98.47% 104.35% 100.00%
Tax -8,669 -9,157 -9,259 -9,204 -8,345 -6,548 -6,262 24.24%
  QoQ % 5.33% 1.10% -0.60% -10.29% -27.44% -4.57% -
  Horiz. % 138.44% 146.23% 147.86% 146.98% 133.26% 104.57% 100.00%
NP 27,895 27,225 28,600 27,538 24,889 28,672 27,490 0.98%
  QoQ % 2.46% -4.81% 3.86% 10.64% -13.19% 4.30% -
  Horiz. % 101.47% 99.04% 104.04% 100.17% 90.54% 104.30% 100.00%
NP to SH 26,675 25,913 27,133 25,973 23,247 26,992 25,741 2.41%
  QoQ % 2.94% -4.50% 4.47% 11.73% -13.87% 4.86% -
  Horiz. % 103.63% 100.67% 105.41% 100.90% 90.31% 104.86% 100.00%
Tax Rate 23.71 % 25.17 % 24.46 % 25.05 % 25.11 % 18.59 % 18.55 % 17.79%
  QoQ % -5.80% 2.90% -2.36% -0.24% 35.07% 0.22% -
  Horiz. % 127.82% 135.69% 131.86% 135.04% 135.36% 100.22% 100.00%
Total Cost 107,559 107,181 111,597 116,211 121,771 114,124 112,250 -2.81%
  QoQ % 0.35% -3.96% -3.97% -4.57% 6.70% 1.67% -
  Horiz. % 95.82% 95.48% 99.42% 103.53% 108.48% 101.67% 100.00%
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.59 % 20.26 % 20.40 % 19.16 % 16.97 % 20.08 % 19.67 % 3.10%
  QoQ % 1.63% -0.69% 6.47% 12.91% -15.49% 2.08% -
  Horiz. % 104.68% 103.00% 103.71% 97.41% 86.27% 102.08% 100.00%
ROE 5.07 % 5.00 % 5.23 % 5.12 % 4.65 % 5.48 % 5.26 % -2.43%
  QoQ % 1.40% -4.40% 2.15% 10.11% -15.15% 4.18% -
  Horiz. % 96.39% 95.06% 99.43% 97.34% 88.40% 104.18% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.10 36.82 38.40 39.38 40.17 39.12 38.28 -2.07%
  QoQ % 0.76% -4.11% -2.49% -1.97% 2.68% 2.19% -
  Horiz. % 96.92% 96.19% 100.31% 102.87% 104.94% 102.19% 100.00%
EPS 7.31 7.10 7.43 7.11 6.37 7.39 7.05 2.45%
  QoQ % 2.96% -4.44% 4.50% 11.62% -13.80% 4.82% -
  Horiz. % 103.69% 100.71% 105.39% 100.85% 90.35% 104.82% 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 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.10 36.82 38.40 39.38 40.17 39.12 38.28 -2.07%
  QoQ % 0.76% -4.11% -2.49% -1.97% 2.68% 2.19% -
  Horiz. % 96.92% 96.19% 100.31% 102.87% 104.94% 102.19% 100.00%
EPS 7.31 7.10 7.43 7.11 6.37 7.39 7.05 2.45%
  QoQ % 2.96% -4.44% 4.50% 11.62% -13.80% 4.82% -
  Horiz. % 103.69% 100.71% 105.39% 100.85% 90.35% 104.82% 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 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0200 0.5950 0.4700 0.4700 0.4200 0.4500 0.4400 -
P/RPS 2.75 1.62 1.22 1.19 1.05 1.15 1.15 78.92%
  QoQ % 69.75% 32.79% 2.52% 13.33% -8.70% 0.00% -
  Horiz. % 239.13% 140.87% 106.09% 103.48% 91.30% 100.00% 100.00%
P/EPS 13.96 8.38 6.32 6.61 6.60 6.09 6.24 71.14%
  QoQ % 66.59% 32.59% -4.39% 0.15% 8.37% -2.40% -
  Horiz. % 223.72% 134.29% 101.28% 105.93% 105.77% 97.60% 100.00%
EY 7.16 11.93 15.81 15.14 15.16 16.43 16.03 -41.60%
  QoQ % -39.98% -24.54% 4.43% -0.13% -7.73% 2.50% -
  Horiz. % 44.67% 74.42% 98.63% 94.45% 94.57% 102.50% 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 0.71 0.42 0.33 0.34 0.31 0.33 0.33 66.74%
  QoQ % 69.05% 27.27% -2.94% 9.68% -6.06% 0.00% -
  Horiz. % 215.15% 127.27% 100.00% 103.03% 93.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.9050 0.7800 0.5700 0.4900 0.5200 0.4400 0.4700 -
P/RPS 2.44 2.12 1.48 1.24 1.29 1.12 1.23 57.94%
  QoQ % 15.09% 43.24% 19.35% -3.88% 15.18% -8.94% -
  Horiz. % 198.37% 172.36% 120.33% 100.81% 104.88% 91.06% 100.00%
P/EPS 12.39 10.99 7.67 6.89 8.17 5.95 6.67 51.17%
  QoQ % 12.74% 43.29% 11.32% -15.67% 37.31% -10.79% -
  Horiz. % 185.76% 164.77% 114.99% 103.30% 122.49% 89.21% 100.00%
EY 8.07 9.10 13.04 14.52 12.25 16.80 15.00 -33.88%
  QoQ % -11.32% -30.21% -10.19% 18.53% -27.08% 12.00% -
  Horiz. % 53.80% 60.67% 86.93% 96.80% 81.67% 112.00% 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 0.63 0.55 0.40 0.35 0.38 0.33 0.35 48.03%
  QoQ % 14.55% 37.50% 14.29% -7.89% 15.15% -5.71% -
  Horiz. % 180.00% 157.14% 114.29% 100.00% 108.57% 94.29% 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