Highlights

[AMVERTON] QoQ TTM Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     0.00%    YoY -     16.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 113,795 109,925 91,811 100,521 100,521 94,202 96,002 11.97%
  QoQ % 3.52% 19.73% -8.66% 0.00% 6.71% -1.87% -
  Horiz. % 118.53% 114.50% 95.63% 104.71% 104.71% 98.13% 100.00%
PBT 18,921 23,432 27,775 30,321 30,321 26,349 24,699 -16.24%
  QoQ % -19.25% -15.64% -8.40% 0.00% 15.07% 6.68% -
  Horiz. % 76.61% 94.87% 112.45% 122.76% 122.76% 106.68% 100.00%
Tax -2,395 -4,235 -5,230 -5,675 -5,675 -3,416 -3,413 -20.98%
  QoQ % 43.45% 19.02% 7.84% 0.00% -66.13% -0.09% -
  Horiz. % 70.17% 124.08% 153.24% 166.28% 166.28% 100.09% 100.00%
NP 16,526 19,197 22,545 24,646 24,646 22,933 21,286 -15.49%
  QoQ % -13.91% -14.85% -8.52% 0.00% 7.47% 7.74% -
  Horiz. % 77.64% 90.19% 105.91% 115.79% 115.79% 107.74% 100.00%
NP to SH 14,709 17,322 20,755 22,899 22,899 21,356 19,772 -17.85%
  QoQ % -15.08% -16.54% -9.36% 0.00% 7.23% 8.01% -
  Horiz. % 74.39% 87.61% 104.97% 115.82% 115.82% 108.01% 100.00%
Tax Rate 12.66 % 18.07 % 18.83 % 18.72 % 18.72 % 12.96 % 13.82 % -5.66%
  QoQ % -29.94% -4.04% 0.59% 0.00% 44.44% -6.22% -
  Horiz. % 91.61% 130.75% 136.25% 135.46% 135.46% 93.78% 100.00%
Total Cost 97,269 90,728 69,266 75,875 75,875 71,269 74,716 19.17%
  QoQ % 7.21% 30.98% -8.71% 0.00% 6.46% -4.61% -
  Horiz. % 130.18% 121.43% 92.71% 101.55% 101.55% 95.39% 100.00%
Net Worth 426,286 417,972 411,171 362,150 415,214 416,079 411,007 2.46%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.21% 1.23% -
  Horiz. % 103.72% 101.69% 100.04% 88.11% 101.02% 101.23% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 0 0 0 0 2,716 2,716 2,716 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 11.86 % 12.72 % 13.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.76% -7.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 86.32% 92.58% 100.00%
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 426,286 417,972 411,171 362,150 415,214 416,079 411,007 2.46%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.21% 1.23% -
  Horiz. % 103.72% 101.69% 100.04% 88.11% 101.02% 101.23% 100.00%
NOSH 364,347 357,241 351,428 362,150 361,056 90,649 90,530 152.38%
  QoQ % 1.99% 1.65% -2.96% 0.30% 298.30% 0.13% -
  Horiz. % 402.46% 394.61% 388.19% 400.03% 398.82% 100.13% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.52 % 17.46 % 24.56 % 24.52 % 24.52 % 24.34 % 22.17 % -24.53%
  QoQ % -16.84% -28.91% 0.16% 0.00% 0.74% 9.79% -
  Horiz. % 65.49% 78.76% 110.78% 110.60% 110.60% 109.79% 100.00%
ROE 3.45 % 4.14 % 5.05 % 6.32 % 5.51 % 5.13 % 4.81 % -19.82%
  QoQ % -16.67% -18.02% -20.09% 14.70% 7.41% 6.65% -
  Horiz. % 71.73% 86.07% 104.99% 131.39% 114.55% 106.65% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.23 30.77 26.13 27.76 27.84 103.92 106.04 -55.64%
  QoQ % 1.49% 17.76% -5.87% -0.29% -73.21% -2.00% -
  Horiz. % 29.45% 29.02% 24.64% 26.18% 26.25% 98.00% 100.00%
EPS 4.04 4.85 5.91 6.32 6.34 23.56 21.84 -67.43%
  QoQ % -16.70% -17.94% -6.49% -0.32% -73.09% 7.88% -
  Horiz. % 18.50% 22.21% 27.06% 28.94% 29.03% 107.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 25.00% 100.00% 100.00%
NAPS 1.1700 1.1700 1.1700 1.0000 1.1500 4.5900 4.5400 -59.40%
  QoQ % 0.00% 0.00% 17.00% -13.04% -74.95% 1.10% -
  Horiz. % 25.77% 25.77% 25.77% 22.03% 25.33% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.17 30.11 25.15 27.54 27.54 25.80 26.30 11.96%
  QoQ % 3.52% 19.72% -8.68% 0.00% 6.74% -1.90% -
  Horiz. % 118.52% 114.49% 95.63% 104.71% 104.71% 98.10% 100.00%
EPS 4.03 4.74 5.69 6.27 6.27 5.85 5.42 -17.88%
  QoQ % -14.98% -16.70% -9.25% 0.00% 7.18% 7.93% -
  Horiz. % 74.35% 87.45% 104.98% 115.68% 115.68% 107.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.74 0.74 0.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1677 1.1449 1.1263 0.9920 1.1374 1.1397 1.1259 2.45%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.20% 1.23% -
  Horiz. % 103.71% 101.69% 100.04% 88.11% 101.02% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.4500 0.5100 0.6100 0.8400 0.9200 0.6700 0.4200 -
P/RPS 1.44 1.66 2.33 3.03 3.30 0.64 0.40 134.34%
  QoQ % -13.25% -28.76% -23.10% -8.18% 415.62% 60.00% -
  Horiz. % 360.00% 415.00% 582.50% 757.50% 825.00% 160.00% 100.00%
P/EPS 11.15 10.52 10.33 13.28 14.51 2.84 1.92 222.05%
  QoQ % 5.99% 1.84% -22.21% -8.48% 410.92% 47.92% -
  Horiz. % 580.73% 547.92% 538.02% 691.67% 755.73% 147.92% 100.00%
EY 8.97 9.51 9.68 7.53 6.89 35.16 52.00 -68.91%
  QoQ % -5.68% -1.76% 28.55% 9.29% -80.40% -32.38% -
  Horiz. % 17.25% 18.29% 18.62% 14.48% 13.25% 67.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.82 4.48 7.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -81.70% -37.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 11.48% 62.75% 100.00%
P/NAPS 0.38 0.44 0.52 0.84 0.80 0.15 0.09 160.55%
  QoQ % -13.64% -15.38% -38.10% 5.00% 433.33% 66.67% -
  Horiz. % 422.22% 488.89% 577.78% 933.33% 888.89% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.3100 0.4400 0.7300 0.6200 0.9600 0.7300 0.6300 -
P/RPS 0.99 1.43 2.79 2.23 3.45 0.70 0.59 41.07%
  QoQ % -30.77% -48.75% 25.11% -35.36% 392.86% 18.64% -
  Horiz. % 167.80% 242.37% 472.88% 377.97% 584.75% 118.64% 100.00%
P/EPS 7.68 9.07 12.36 9.81 15.14 3.10 2.88 91.96%
  QoQ % -15.33% -26.62% 25.99% -35.20% 388.39% 7.64% -
  Horiz. % 266.67% 314.93% 429.17% 340.62% 525.69% 107.64% 100.00%
EY 13.02 11.02 8.09 10.20 6.61 32.27 34.67 -47.85%
  QoQ % 18.15% 36.22% -20.69% 54.31% -79.52% -6.92% -
  Horiz. % 37.55% 31.79% 23.33% 29.42% 19.07% 93.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.78 4.11 4.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -81.02% -13.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 16.39% 86.34% 100.00%
P/NAPS 0.26 0.38 0.62 0.62 0.83 0.16 0.14 50.92%
  QoQ % -31.58% -38.71% 0.00% -25.30% 418.75% 14.29% -
  Horiz. % 185.71% 271.43% 442.86% 442.86% 592.86% 114.29% 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.
 


 

185  121  419  1537 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers