Highlights

[AMVERTON] QoQ TTM Result on 2006-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     70.23%    YoY -     121.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 100,521 94,202 96,002 91,948 94,220 99,727 94,608 4.12%
  QoQ % 6.71% -1.87% 4.41% -2.41% -5.52% 5.41% -
  Horiz. % 106.25% 99.57% 101.47% 97.19% 99.59% 105.41% 100.00%
PBT 30,321 26,349 24,699 24,587 15,507 13,996 13,361 72.60%
  QoQ % 15.07% 6.68% 0.46% 58.55% 10.80% 4.75% -
  Horiz. % 226.94% 197.21% 184.86% 184.02% 116.06% 104.75% 100.00%
Tax -5,675 -3,416 -3,413 -3,499 -2,733 -2,435 -2,173 89.53%
  QoQ % -66.13% -0.09% 2.46% -28.03% -12.24% -12.06% -
  Horiz. % 261.16% 157.20% 157.06% 161.02% 125.77% 112.06% 100.00%
NP 24,646 22,933 21,286 21,088 12,774 11,561 11,188 69.22%
  QoQ % 7.47% 7.74% 0.94% 65.09% 10.49% 3.33% -
  Horiz. % 220.29% 204.98% 190.26% 188.49% 114.18% 103.33% 100.00%
NP to SH 22,899 21,356 19,772 19,713 11,580 10,219 9,867 75.20%
  QoQ % 7.23% 8.01% 0.30% 70.23% 13.32% 3.57% -
  Horiz. % 232.08% 216.44% 200.39% 199.79% 117.36% 103.57% 100.00%
Tax Rate 18.72 % 12.96 % 13.82 % 14.23 % 17.62 % 17.40 % 16.26 % 9.84%
  QoQ % 44.44% -6.22% -2.88% -19.24% 1.26% 7.01% -
  Horiz. % 115.13% 79.70% 84.99% 87.52% 108.36% 107.01% 100.00%
Total Cost 75,875 71,269 74,716 70,860 81,446 88,166 83,420 -6.12%
  QoQ % 6.46% -4.61% 5.44% -13.00% -7.62% 5.69% -
  Horiz. % 90.96% 85.43% 89.57% 84.94% 97.63% 105.69% 100.00%
Net Worth 415,214 416,079 411,007 427,463 417,228 415,114 396,360 3.14%
  QoQ % -0.21% 1.23% -3.85% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.26% 104.73% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,716 2,716 2,716 4,079 2,721 2,721 2,721 -0.10%
  QoQ % 0.00% 0.00% -33.40% 49.92% 0.00% 0.00% -
  Horiz. % 99.85% 99.85% 99.85% 149.92% 100.00% 100.00% 100.00%
Div Payout % 11.86 % 12.72 % 13.74 % 20.69 % 23.50 % 26.63 % 27.58 % -43.00%
  QoQ % -6.76% -7.42% -33.59% -11.96% -11.75% -3.44% -
  Horiz. % 43.00% 46.12% 49.82% 75.02% 85.21% 96.56% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 415,214 416,079 411,007 427,463 417,228 415,114 396,360 3.14%
  QoQ % -0.21% 1.23% -3.85% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.26% 104.73% 100.00%
NOSH 361,056 90,649 90,530 90,564 90,505 90,438 90,700 150.96%
  QoQ % 298.30% 0.13% -0.04% 0.07% 0.07% -0.29% -
  Horiz. % 398.08% 99.94% 99.81% 99.85% 99.78% 99.71% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.52 % 24.34 % 22.17 % 22.93 % 13.56 % 11.59 % 11.83 % 62.49%
  QoQ % 0.74% 9.79% -3.31% 69.10% 17.00% -2.03% -
  Horiz. % 207.27% 205.75% 187.40% 193.83% 114.62% 97.97% 100.00%
ROE 5.51 % 5.13 % 4.81 % 4.61 % 2.78 % 2.46 % 2.49 % 69.73%
  QoQ % 7.41% 6.65% 4.34% 65.83% 13.01% -1.20% -
  Horiz. % 221.29% 206.02% 193.17% 185.14% 111.65% 98.80% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.84 103.92 106.04 101.53 104.10 110.27 104.31 -58.51%
  QoQ % -73.21% -2.00% 4.44% -2.47% -5.60% 5.71% -
  Horiz. % 26.69% 99.63% 101.66% 97.33% 99.80% 105.71% 100.00%
EPS 6.34 23.56 21.84 21.77 12.79 11.30 10.88 -30.21%
  QoQ % -73.09% 7.88% 0.32% 70.21% 13.19% 3.86% -
  Horiz. % 58.27% 216.54% 200.74% 200.09% 117.56% 103.86% 100.00%
DPS 0.75 3.00 3.00 4.50 3.00 3.00 3.00 -60.28%
  QoQ % -75.00% 0.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 25.00% 100.00% 100.00% 150.00% 100.00% 100.00% 100.00%
NAPS 1.1500 4.5900 4.5400 4.7200 4.6100 4.5900 4.3700 -58.90%
  QoQ % -74.95% 1.10% -3.81% 2.39% 0.44% 5.03% -
  Horiz. % 26.32% 105.03% 103.89% 108.01% 105.49% 105.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.54 25.80 26.30 25.19 25.81 27.32 25.92 4.12%
  QoQ % 6.74% -1.90% 4.41% -2.40% -5.53% 5.40% -
  Horiz. % 106.25% 99.54% 101.47% 97.18% 99.58% 105.40% 100.00%
EPS 6.27 5.85 5.42 5.40 3.17 2.80 2.70 75.27%
  QoQ % 7.18% 7.93% 0.37% 70.35% 13.21% 3.70% -
  Horiz. % 232.22% 216.67% 200.74% 200.00% 117.41% 103.70% 100.00%
DPS 0.74 0.74 0.74 1.12 0.75 0.75 0.75 -0.89%
  QoQ % 0.00% 0.00% -33.93% 49.33% 0.00% 0.00% -
  Horiz. % 98.67% 98.67% 98.67% 149.33% 100.00% 100.00% 100.00%
NAPS 1.1374 1.1397 1.1259 1.1709 1.1429 1.1371 1.0857 3.15%
  QoQ % -0.20% 1.23% -3.84% 2.45% 0.51% 4.73% -
  Horiz. % 104.76% 104.97% 103.70% 107.85% 105.27% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 0.3400 -
P/RPS 3.30 0.64 0.40 0.35 0.34 0.31 0.33 363.51%
  QoQ % 415.62% 60.00% 14.29% 2.94% 9.68% -6.06% -
  Horiz. % 1,000.00% 193.94% 121.21% 106.06% 103.03% 93.94% 100.00%
P/EPS 14.51 2.84 1.92 1.65 2.74 3.01 3.13 177.76%
  QoQ % 410.92% 47.92% 16.36% -39.78% -8.97% -3.83% -
  Horiz. % 463.58% 90.73% 61.34% 52.72% 87.54% 96.17% 100.00%
EY 6.89 35.16 52.00 60.46 36.56 33.23 32.00 -64.04%
  QoQ % -80.40% -32.38% -13.99% 65.37% 10.02% 3.84% -
  Horiz. % 21.53% 109.88% 162.50% 188.94% 114.25% 103.84% 100.00%
DY 0.82 4.48 7.14 12.50 8.57 8.82 8.82 -79.45%
  QoQ % -81.70% -37.25% -42.88% 45.86% -2.83% 0.00% -
  Horiz. % 9.30% 50.79% 80.95% 141.72% 97.17% 100.00% 100.00%
P/NAPS 0.80 0.15 0.09 0.08 0.08 0.07 0.08 363.51%
  QoQ % 433.33% 66.67% 12.50% 0.00% 14.29% -12.50% -
  Horiz. % 1,000.00% 187.50% 112.50% 100.00% 100.00% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 0.3400 -
P/RPS 3.45 0.70 0.59 0.37 0.33 0.33 0.33 377.44%
  QoQ % 392.86% 18.64% 59.46% 12.12% 0.00% 0.00% -
  Horiz. % 1,045.45% 212.12% 178.79% 112.12% 100.00% 100.00% 100.00%
P/EPS 15.14 3.10 2.88 1.75 2.66 3.19 3.13 185.74%
  QoQ % 388.39% 7.64% 64.57% -34.21% -16.61% 1.92% -
  Horiz. % 483.71% 99.04% 92.01% 55.91% 84.98% 101.92% 100.00%
EY 6.61 32.27 34.67 57.28 37.63 31.39 32.00 -65.02%
  QoQ % -79.52% -6.92% -39.47% 52.22% 19.88% -1.91% -
  Horiz. % 20.66% 100.84% 108.34% 179.00% 117.59% 98.09% 100.00%
DY 0.78 4.11 4.76 11.84 8.82 8.33 8.82 -80.12%
  QoQ % -81.02% -13.66% -59.80% 34.24% 5.88% -5.56% -
  Horiz. % 8.84% 46.60% 53.97% 134.24% 100.00% 94.44% 100.00%
P/NAPS 0.83 0.16 0.14 0.08 0.07 0.08 0.08 375.02%
  QoQ % 418.75% 14.29% 75.00% 14.29% -12.50% 0.00% -
  Horiz. % 1,037.50% 200.00% 175.00% 100.00% 87.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS