Highlights

[AMVERTON] QoQ TTM Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     33.92%    YoY -     144.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 143,749 146,660 142,796 139,740 121,871 111,703 120,944 12.17%
  QoQ % -1.98% 2.71% 2.19% 14.66% 9.10% -7.64% -
  Horiz. % 118.86% 121.26% 118.07% 115.54% 100.77% 92.36% 100.00%
PBT 36,742 33,234 35,220 33,752 25,331 23,143 17,106 66.24%
  QoQ % 10.56% -5.64% 4.35% 33.24% 9.45% 35.29% -
  Horiz. % 214.79% 194.28% 205.89% 197.31% 148.08% 135.29% 100.00%
Tax -9,204 -8,345 -6,548 -6,262 -4,300 -3,749 -4,071 72.00%
  QoQ % -10.29% -27.44% -4.57% -45.63% -14.70% 7.91% -
  Horiz. % 226.09% 204.99% 160.85% 153.82% 105.63% 92.09% 100.00%
NP 27,538 24,889 28,672 27,490 21,031 19,394 13,035 64.42%
  QoQ % 10.64% -13.19% 4.30% 30.71% 8.44% 48.78% -
  Horiz. % 211.26% 190.94% 219.96% 210.89% 161.34% 148.78% 100.00%
NP to SH 25,973 23,247 26,992 25,741 19,221 17,689 11,575 71.14%
  QoQ % 11.73% -13.87% 4.86% 33.92% 8.66% 52.82% -
  Horiz. % 224.39% 200.84% 233.19% 222.38% 166.06% 152.82% 100.00%
Tax Rate 25.05 % 25.11 % 18.59 % 18.55 % 16.98 % 16.20 % 23.80 % 3.46%
  QoQ % -0.24% 35.07% 0.22% 9.25% 4.81% -31.93% -
  Horiz. % 105.25% 105.50% 78.11% 77.94% 71.34% 68.07% 100.00%
Total Cost 116,211 121,771 114,124 112,250 100,840 92,309 107,909 5.05%
  QoQ % -4.57% 6.70% 1.67% 11.31% 9.24% -14.46% -
  Horiz. % 107.69% 112.85% 105.76% 104.02% 93.45% 85.54% 100.00%
Net Worth 507,438 500,137 492,836 489,185 480,344 489,128 467,342 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.80% 4.66% -
  Horiz. % 108.58% 107.02% 105.46% 104.67% 102.78% 104.66% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 507,438 500,137 492,836 489,185 480,344 489,128 467,342 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.80% 4.66% -
  Horiz. % 108.58% 107.02% 105.46% 104.67% 102.78% 104.66% 100.00%
NOSH 365,064 365,064 365,064 365,064 363,897 365,021 365,111 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.32% -0.31% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.67% 99.98% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.16 % 16.97 % 20.08 % 19.67 % 17.26 % 17.36 % 10.78 % 46.58%
  QoQ % 12.91% -15.49% 2.08% 13.96% -0.58% 61.04% -
  Horiz. % 177.74% 157.42% 186.27% 182.47% 160.11% 161.04% 100.00%
ROE 5.12 % 4.65 % 5.48 % 5.26 % 4.00 % 3.62 % 2.48 % 61.92%
  QoQ % 10.11% -15.15% 4.18% 31.50% 10.50% 45.97% -
  Horiz. % 206.45% 187.50% 220.97% 212.10% 161.29% 145.97% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.38 40.17 39.12 38.28 33.49 30.60 33.13 12.18%
  QoQ % -1.97% 2.68% 2.19% 14.30% 9.44% -7.64% -
  Horiz. % 118.87% 121.25% 118.08% 115.54% 101.09% 92.36% 100.00%
EPS 7.11 6.37 7.39 7.05 5.28 4.85 3.17 71.09%
  QoQ % 11.62% -13.80% 4.82% 33.52% 8.87% 53.00% -
  Horiz. % 224.29% 200.95% 233.12% 222.40% 166.56% 153.00% 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 1.3900 1.3700 1.3500 1.3400 1.3200 1.3400 1.2800 5.63%
  QoQ % 1.46% 1.48% 0.75% 1.52% -1.49% 4.69% -
  Horiz. % 108.59% 107.03% 105.47% 104.69% 103.13% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.38 40.17 39.12 38.28 33.38 30.60 33.13 12.18%
  QoQ % -1.97% 2.68% 2.19% 14.68% 9.08% -7.64% -
  Horiz. % 118.87% 121.25% 118.08% 115.54% 100.75% 92.36% 100.00%
EPS 7.11 6.37 7.39 7.05 5.27 4.85 3.17 71.09%
  QoQ % 11.62% -13.80% 4.82% 33.78% 8.66% 53.00% -
  Horiz. % 224.29% 200.95% 233.12% 222.40% 166.25% 153.00% 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 1.3900 1.3700 1.3500 1.3400 1.3158 1.3398 1.2802 5.62%
  QoQ % 1.46% 1.48% 0.75% 1.84% -1.79% 4.66% -
  Horiz. % 108.58% 107.01% 105.45% 104.67% 102.78% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4700 0.4200 0.4500 0.4400 0.4350 0.4700 0.4900 -
P/RPS 1.19 1.05 1.15 1.15 1.30 1.54 1.48 -13.50%
  QoQ % 13.33% -8.70% 0.00% -11.54% -15.58% 4.05% -
  Horiz. % 80.41% 70.95% 77.70% 77.70% 87.84% 104.05% 100.00%
P/EPS 6.61 6.60 6.09 6.24 8.24 9.70 15.46 -43.16%
  QoQ % 0.15% 8.37% -2.40% -24.27% -15.05% -37.26% -
  Horiz. % 42.76% 42.69% 39.39% 40.36% 53.30% 62.74% 100.00%
EY 15.14 15.16 16.43 16.03 12.14 10.31 6.47 75.98%
  QoQ % -0.13% -7.73% 2.50% 32.04% 17.75% 59.35% -
  Horiz. % 234.00% 234.31% 253.94% 247.76% 187.64% 159.35% 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 0.34 0.31 0.33 0.33 0.33 0.35 0.38 -7.13%
  QoQ % 9.68% -6.06% 0.00% 0.00% -5.71% -7.89% -
  Horiz. % 89.47% 81.58% 86.84% 86.84% 86.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 -
Price 0.4900 0.5200 0.4400 0.4700 0.4200 0.4900 0.4800 -
P/RPS 1.24 1.29 1.12 1.23 1.25 1.60 1.45 -9.88%
  QoQ % -3.88% 15.18% -8.94% -1.60% -21.88% 10.34% -
  Horiz. % 85.52% 88.97% 77.24% 84.83% 86.21% 110.34% 100.00%
P/EPS 6.89 8.17 5.95 6.67 7.95 10.11 15.14 -40.75%
  QoQ % -15.67% 37.31% -10.79% -16.10% -21.36% -33.22% -
  Horiz. % 45.51% 53.96% 39.30% 44.06% 52.51% 66.78% 100.00%
EY 14.52 12.25 16.80 15.00 12.58 9.89 6.60 68.91%
  QoQ % 18.53% -27.08% 12.00% 19.24% 27.20% 49.85% -
  Horiz. % 220.00% 185.61% 254.55% 227.27% 190.61% 149.85% 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 0.35 0.38 0.33 0.35 0.32 0.37 0.38 -5.32%
  QoQ % -7.89% 15.15% -5.71% 9.38% -13.51% -2.63% -
  Horiz. % 92.11% 100.00% 86.84% 92.11% 84.21% 97.37% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

326  295  613  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 VIVOCOM 1.13+0.12 
 KANGER 0.1850.00 
 BINTAI 0.83+0.035 
 BIOHLDG 0.31-0.005 
 TDM 0.29+0.025 
 ASB 0.175+0.01 
 SOLUTN 1.28+0.01 
 VSOLAR 0.0450.00 
 MTRONIC 0.1150.00 

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