Highlights

[AMVERTON] QoQ TTM Result on 2008-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     26.86%    YoY -     -18.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 139,752 126,405 123,620 121,945 113,795 109,925 91,811 32.29%
  QoQ % 10.56% 2.25% 1.37% 7.16% 3.52% 19.73% -
  Horiz. % 152.22% 137.68% 134.65% 132.82% 123.94% 119.73% 100.00%
PBT 29,512 23,751 21,902 21,920 18,921 23,432 27,775 4.12%
  QoQ % 24.26% 8.44% -0.08% 15.85% -19.25% -15.64% -
  Horiz. % 106.25% 85.51% 78.86% 78.92% 68.12% 84.36% 100.00%
Tax -3,112 -2,245 -1,862 -1,852 -2,395 -4,235 -5,230 -29.23%
  QoQ % -38.62% -20.57% -0.54% 22.67% 43.45% 19.02% -
  Horiz. % 59.50% 42.93% 35.60% 35.41% 45.79% 80.98% 100.00%
NP 26,400 21,506 20,040 20,068 16,526 19,197 22,545 11.09%
  QoQ % 22.76% 7.32% -0.14% 21.43% -13.91% -14.85% -
  Horiz. % 117.10% 95.39% 88.89% 89.01% 73.30% 85.15% 100.00%
NP to SH 25,634 20,618 18,942 18,660 14,709 17,322 20,755 15.10%
  QoQ % 24.33% 8.85% 1.51% 26.86% -15.08% -16.54% -
  Horiz. % 123.51% 99.34% 91.26% 89.91% 70.87% 83.46% 100.00%
Tax Rate 10.54 % 9.45 % 8.50 % 8.45 % 12.66 % 18.07 % 18.83 % -32.06%
  QoQ % 11.53% 11.18% 0.59% -33.25% -29.94% -4.04% -
  Horiz. % 55.97% 50.19% 45.14% 44.88% 67.23% 95.96% 100.00%
Total Cost 113,352 104,899 103,580 101,877 97,269 90,728 69,266 38.83%
  QoQ % 8.06% 1.27% 1.67% 4.74% 7.21% 30.98% -
  Horiz. % 163.65% 151.44% 149.54% 147.08% 140.43% 130.98% 100.00%
Net Worth 448,903 441,152 425,919 438,669 426,286 417,972 411,171 6.02%
  QoQ % 1.76% 3.58% -2.91% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 448,903 441,152 425,919 438,669 426,286 417,972 411,171 6.02%
  QoQ % 1.76% 3.58% -2.91% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
NOSH 362,019 361,600 351,999 362,536 364,347 357,241 351,428 2.00%
  QoQ % 0.12% 2.73% -2.91% -0.50% 1.99% 1.65% -
  Horiz. % 103.01% 102.89% 100.16% 103.16% 103.68% 101.65% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.89 % 17.01 % 16.21 % 16.46 % 14.52 % 17.46 % 24.56 % -16.04%
  QoQ % 11.05% 4.94% -1.52% 13.36% -16.84% -28.91% -
  Horiz. % 76.91% 69.26% 66.00% 67.02% 59.12% 71.09% 100.00%
ROE 5.71 % 4.67 % 4.45 % 4.25 % 3.45 % 4.14 % 5.05 % 8.53%
  QoQ % 22.27% 4.94% 4.71% 23.19% -16.67% -18.02% -
  Horiz. % 113.07% 92.48% 88.12% 84.16% 68.32% 81.98% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.60 34.96 35.12 33.64 31.23 30.77 26.13 29.68%
  QoQ % 10.41% -0.46% 4.40% 7.72% 1.49% 17.76% -
  Horiz. % 147.72% 133.79% 134.40% 128.74% 119.52% 117.76% 100.00%
EPS 7.08 5.70 5.38 5.15 4.04 4.85 5.91 12.78%
  QoQ % 24.21% 5.95% 4.47% 27.48% -16.70% -17.94% -
  Horiz. % 119.80% 96.45% 91.03% 87.14% 68.36% 82.06% 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 1.2400 1.2200 1.2100 1.2100 1.1700 1.1700 1.1700 3.95%
  QoQ % 1.64% 0.83% 0.00% 3.42% 0.00% 0.00% -
  Horiz. % 105.98% 104.27% 103.42% 103.42% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.28 34.63 33.86 33.40 31.17 30.11 25.15 32.29%
  QoQ % 10.54% 2.27% 1.38% 7.15% 3.52% 19.72% -
  Horiz. % 152.21% 137.69% 134.63% 132.80% 123.94% 119.72% 100.00%
EPS 7.02 5.65 5.19 5.11 4.03 4.74 5.69 15.02%
  QoQ % 24.25% 8.86% 1.57% 26.80% -14.98% -16.70% -
  Horiz. % 123.37% 99.30% 91.21% 89.81% 70.83% 83.30% 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 1.2297 1.2084 1.1667 1.2016 1.1677 1.1449 1.1263 6.02%
  QoQ % 1.76% 3.57% -2.90% 2.90% 1.99% 1.65% -
  Horiz. % 109.18% 107.29% 103.59% 106.69% 103.68% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.7500 0.5900 0.5000 0.3200 0.4500 0.5100 0.6100 -
P/RPS 1.94 1.69 1.42 0.95 1.44 1.66 2.33 -11.49%
  QoQ % 14.79% 19.01% 49.47% -34.03% -13.25% -28.76% -
  Horiz. % 83.26% 72.53% 60.94% 40.77% 61.80% 71.24% 100.00%
P/EPS 10.59 10.35 9.29 6.22 11.15 10.52 10.33 1.67%
  QoQ % 2.32% 11.41% 49.36% -44.22% 5.99% 1.84% -
  Horiz. % 102.52% 100.19% 89.93% 60.21% 107.94% 101.84% 100.00%
EY 9.44 9.66 10.76 16.08 8.97 9.51 9.68 -1.66%
  QoQ % -2.28% -10.22% -33.08% 79.26% -5.68% -1.76% -
  Horiz. % 97.52% 99.79% 111.16% 166.12% 92.67% 98.24% 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 0.60 0.48 0.41 0.26 0.38 0.44 0.52 10.00%
  QoQ % 25.00% 17.07% 57.69% -31.58% -13.64% -15.38% -
  Horiz. % 115.38% 92.31% 78.85% 50.00% 73.08% 84.62% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 29/05/08 -
Price 0.6000 0.6200 0.3900 0.5000 0.3100 0.4400 0.7300 -
P/RPS 1.55 1.77 1.11 1.49 0.99 1.43 2.79 -32.40%
  QoQ % -12.43% 59.46% -25.50% 50.51% -30.77% -48.75% -
  Horiz. % 55.56% 63.44% 39.78% 53.41% 35.48% 51.25% 100.00%
P/EPS 8.47 10.87 7.25 9.71 7.68 9.07 12.36 -22.25%
  QoQ % -22.08% 49.93% -25.33% 26.43% -15.33% -26.62% -
  Horiz. % 68.53% 87.94% 58.66% 78.56% 62.14% 73.38% 100.00%
EY 11.80 9.20 13.80 10.29 13.02 11.02 8.09 28.58%
  QoQ % 28.26% -33.33% 34.11% -20.97% 18.15% 36.22% -
  Horiz. % 145.86% 113.72% 170.58% 127.19% 160.94% 136.22% 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 0.51 0.32 0.41 0.26 0.38 0.62 -15.67%
  QoQ % -5.88% 59.38% -21.95% 57.69% -31.58% -38.71% -
  Horiz. % 77.42% 82.26% 51.61% 66.13% 41.94% 61.29% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers