Highlights

[AMVERTON] QoQ TTM Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -46.75%    YoY -     -26.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 135,164 150,246 155,089 142,265 139,752 126,405 123,620 6.13%
  QoQ % -10.04% -3.12% 9.01% 1.80% 10.56% 2.25% -
  Horiz. % 109.34% 121.54% 125.46% 115.08% 113.05% 102.25% 100.00%
PBT 16,349 20,936 21,092 18,337 29,512 23,751 21,902 -17.70%
  QoQ % -21.91% -0.74% 15.02% -37.87% 24.26% 8.44% -
  Horiz. % 74.65% 95.59% 96.30% 83.72% 134.75% 108.44% 100.00%
Tax -4,277 -4,759 -4,685 -3,734 -3,112 -2,245 -1,862 74.00%
  QoQ % 10.13% -1.58% -25.47% -19.99% -38.62% -20.57% -
  Horiz. % 229.70% 255.59% 251.61% 200.54% 167.13% 120.57% 100.00%
NP 12,072 16,177 16,407 14,603 26,400 21,506 20,040 -28.65%
  QoQ % -25.38% -1.40% 12.35% -44.69% 22.76% 7.32% -
  Horiz. % 60.24% 80.72% 81.87% 72.87% 131.74% 107.32% 100.00%
NP to SH 10,995 15,108 15,356 13,649 25,634 20,618 18,942 -30.39%
  QoQ % -27.22% -1.62% 12.51% -46.75% 24.33% 8.85% -
  Horiz. % 58.05% 79.76% 81.07% 72.06% 135.33% 108.85% 100.00%
Tax Rate 26.16 % 22.73 % 22.21 % 20.36 % 10.54 % 9.45 % 8.50 % 111.44%
  QoQ % 15.09% 2.34% 9.09% 93.17% 11.53% 11.18% -
  Horiz. % 307.76% 267.41% 261.29% 239.53% 124.00% 111.18% 100.00%
Total Cost 123,092 134,069 138,682 127,662 113,352 104,899 103,580 12.18%
  QoQ % -8.19% -3.33% 8.63% 12.62% 8.06% 1.27% -
  Horiz. % 118.84% 129.44% 133.89% 123.25% 109.43% 101.27% 100.00%
Net Worth 461,658 456,564 450,604 455,537 448,903 441,152 425,919 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.48% 1.76% 3.58% -
  Horiz. % 108.39% 107.19% 105.80% 106.95% 105.40% 103.58% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 461,658 456,564 450,604 455,537 448,903 441,152 425,919 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.48% 1.76% 3.58% -
  Horiz. % 108.39% 107.19% 105.80% 106.95% 105.40% 103.58% 100.00%
NOSH 363,510 362,352 360,483 364,430 362,019 361,600 351,999 2.17%
  QoQ % 0.32% 0.52% -1.08% 0.67% 0.12% 2.73% -
  Horiz. % 103.27% 102.94% 102.41% 103.53% 102.85% 102.73% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.93 % 10.77 % 10.58 % 10.26 % 18.89 % 17.01 % 16.21 % -32.77%
  QoQ % -17.08% 1.80% 3.12% -45.69% 11.05% 4.94% -
  Horiz. % 55.09% 66.44% 65.27% 63.29% 116.53% 104.94% 100.00%
ROE 2.38 % 3.31 % 3.41 % 3.00 % 5.71 % 4.67 % 4.45 % -34.09%
  QoQ % -28.10% -2.93% 13.67% -47.46% 22.27% 4.94% -
  Horiz. % 53.48% 74.38% 76.63% 67.42% 128.31% 104.94% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.18 41.46 43.02 39.04 38.60 34.96 35.12 3.87%
  QoQ % -10.32% -3.63% 10.19% 1.14% 10.41% -0.46% -
  Horiz. % 105.87% 118.05% 122.49% 111.16% 109.91% 99.54% 100.00%
EPS 3.02 4.17 4.26 3.75 7.08 5.70 5.38 -31.93%
  QoQ % -27.58% -2.11% 13.60% -47.03% 24.21% 5.95% -
  Horiz. % 56.13% 77.51% 79.18% 69.70% 131.60% 105.95% 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 1.2700 1.2600 1.2500 1.2500 1.2400 1.2200 1.2100 3.28%
  QoQ % 0.79% 0.80% 0.00% 0.81% 1.64% 0.83% -
  Horiz. % 104.96% 104.13% 103.31% 103.31% 102.48% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.02 41.16 42.48 38.97 38.28 34.63 33.86 6.12%
  QoQ % -10.06% -3.11% 9.01% 1.80% 10.54% 2.27% -
  Horiz. % 109.33% 121.56% 125.46% 115.09% 113.05% 102.27% 100.00%
EPS 3.01 4.14 4.21 3.74 7.02 5.65 5.19 -30.43%
  QoQ % -27.29% -1.66% 12.57% -46.72% 24.25% 8.86% -
  Horiz. % 58.00% 79.77% 81.12% 72.06% 135.26% 108.86% 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 1.2646 1.2506 1.2343 1.2478 1.2297 1.2084 1.1667 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.47% 1.76% 3.57% -
  Horiz. % 108.39% 107.19% 105.79% 106.95% 105.40% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 0.5000 -
P/RPS 1.26 1.45 1.63 1.54 1.94 1.69 1.42 -7.65%
  QoQ % -13.10% -11.04% 5.84% -20.62% 14.79% 19.01% -
  Horiz. % 88.73% 102.11% 114.79% 108.45% 136.62% 119.01% 100.00%
P/EPS 15.54 14.39 16.43 16.02 10.59 10.35 9.29 40.87%
  QoQ % 7.99% -12.42% 2.56% 51.27% 2.32% 11.41% -
  Horiz. % 167.28% 154.90% 176.86% 172.44% 113.99% 111.41% 100.00%
EY 6.44 6.95 6.09 6.24 9.44 9.66 10.76 -28.96%
  QoQ % -7.34% 14.12% -2.40% -33.90% -2.28% -10.22% -
  Horiz. % 59.85% 64.59% 56.60% 57.99% 87.73% 89.78% 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 0.48 0.56 0.48 0.60 0.48 0.41 -6.61%
  QoQ % -22.92% -14.29% 16.67% -20.00% 25.00% 17.07% -
  Horiz. % 90.24% 117.07% 136.59% 117.07% 146.34% 117.07% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 0.3900 -
P/RPS 1.51 1.18 1.37 1.67 1.55 1.77 1.11 22.75%
  QoQ % 27.97% -13.87% -17.96% 7.74% -12.43% 59.46% -
  Horiz. % 136.04% 106.31% 123.42% 150.45% 139.64% 159.46% 100.00%
P/EPS 18.51 11.75 13.85 17.36 8.47 10.87 7.25 86.69%
  QoQ % 57.53% -15.16% -20.22% 104.96% -22.08% 49.93% -
  Horiz. % 255.31% 162.07% 191.03% 239.45% 116.83% 149.93% 100.00%
EY 5.40 8.51 7.22 5.76 11.80 9.20 13.80 -46.47%
  QoQ % -36.55% 17.87% 25.35% -51.19% 28.26% -33.33% -
  Horiz. % 39.13% 61.67% 52.32% 41.74% 85.51% 66.67% 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 0.44 0.39 0.47 0.52 0.48 0.51 0.32 23.63%
  QoQ % 12.82% -17.02% -9.62% 8.33% -5.88% 59.38% -
  Horiz. % 137.50% 121.88% 146.88% 162.50% 150.00% 159.38% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers