Highlights

[AMVERTON] QoQ TTM Result on 2007-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     0.30%    YoY -     100.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 100,521 100,521 94,202 96,002 91,948 94,220 99,727 0.53%
  QoQ % 0.00% 6.71% -1.87% 4.41% -2.41% -5.52% -
  Horiz. % 100.80% 100.80% 94.46% 96.26% 92.20% 94.48% 100.00%
PBT 30,321 30,321 26,349 24,699 24,587 15,507 13,996 67.19%
  QoQ % 0.00% 15.07% 6.68% 0.46% 58.55% 10.80% -
  Horiz. % 216.64% 216.64% 188.26% 176.47% 175.67% 110.80% 100.00%
Tax -5,675 -5,675 -3,416 -3,413 -3,499 -2,733 -2,435 75.51%
  QoQ % 0.00% -66.13% -0.09% 2.46% -28.03% -12.24% -
  Horiz. % 233.06% 233.06% 140.29% 140.16% 143.70% 112.24% 100.00%
NP 24,646 24,646 22,933 21,286 21,088 12,774 11,561 65.41%
  QoQ % 0.00% 7.47% 7.74% 0.94% 65.09% 10.49% -
  Horiz. % 213.18% 213.18% 198.37% 184.12% 182.41% 110.49% 100.00%
NP to SH 22,899 22,899 21,356 19,772 19,713 11,580 10,219 70.99%
  QoQ % 0.00% 7.23% 8.01% 0.30% 70.23% 13.32% -
  Horiz. % 224.08% 224.08% 208.98% 193.48% 192.91% 113.32% 100.00%
Tax Rate 18.72 % 18.72 % 12.96 % 13.82 % 14.23 % 17.62 % 17.40 % 4.98%
  QoQ % 0.00% 44.44% -6.22% -2.88% -19.24% 1.26% -
  Horiz. % 107.59% 107.59% 74.48% 79.43% 81.78% 101.26% 100.00%
Total Cost 75,875 75,875 71,269 74,716 70,860 81,446 88,166 -9.50%
  QoQ % 0.00% 6.46% -4.61% 5.44% -13.00% -7.62% -
  Horiz. % 86.06% 86.06% 80.84% 84.74% 80.37% 92.38% 100.00%
Net Worth 362,150 415,214 416,079 411,007 427,463 417,228 415,114 -8.68%
  QoQ % -12.78% -0.21% 1.23% -3.85% 2.45% 0.51% -
  Horiz. % 87.24% 100.02% 100.23% 99.01% 102.97% 100.51% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 0 2,716 2,716 2,716 4,079 2,721 2,721 -
  QoQ % 0.00% 0.00% 0.00% -33.40% 49.92% 0.00% -
  Horiz. % 0.00% 99.85% 99.85% 99.85% 149.92% 100.00% 100.00%
Div Payout % - % 11.86 % 12.72 % 13.74 % 20.69 % 23.50 % 26.63 % -
  QoQ % 0.00% -6.76% -7.42% -33.59% -11.96% -11.75% -
  Horiz. % 0.00% 44.54% 47.77% 51.60% 77.69% 88.25% 100.00%
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 362,150 415,214 416,079 411,007 427,463 417,228 415,114 -8.68%
  QoQ % -12.78% -0.21% 1.23% -3.85% 2.45% 0.51% -
  Horiz. % 87.24% 100.02% 100.23% 99.01% 102.97% 100.51% 100.00%
NOSH 362,150 361,056 90,649 90,530 90,564 90,505 90,438 151.53%
  QoQ % 0.30% 298.30% 0.13% -0.04% 0.07% 0.07% -
  Horiz. % 400.44% 399.23% 100.23% 100.10% 100.14% 100.07% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.52 % 24.52 % 24.34 % 22.17 % 22.93 % 13.56 % 11.59 % 64.58%
  QoQ % 0.00% 0.74% 9.79% -3.31% 69.10% 17.00% -
  Horiz. % 211.56% 211.56% 210.01% 191.29% 197.84% 117.00% 100.00%
ROE 6.32 % 5.51 % 5.13 % 4.81 % 4.61 % 2.78 % 2.46 % 87.26%
  QoQ % 14.70% 7.41% 6.65% 4.34% 65.83% 13.01% -
  Horiz. % 256.91% 223.98% 208.54% 195.53% 187.40% 113.01% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.76 27.84 103.92 106.04 101.53 104.10 110.27 -60.03%
  QoQ % -0.29% -73.21% -2.00% 4.44% -2.47% -5.60% -
  Horiz. % 25.17% 25.25% 94.24% 96.16% 92.07% 94.40% 100.00%
EPS 6.32 6.34 23.56 21.84 21.77 12.79 11.30 -32.05%
  QoQ % -0.32% -73.09% 7.88% 0.32% 70.21% 13.19% -
  Horiz. % 55.93% 56.11% 208.50% 193.27% 192.65% 113.19% 100.00%
DPS 0.00 0.75 3.00 3.00 4.50 3.00 3.00 -
  QoQ % 0.00% -75.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 0.00% 25.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 1.0000 1.1500 4.5900 4.5400 4.7200 4.6100 4.5900 -63.69%
  QoQ % -13.04% -74.95% 1.10% -3.81% 2.39% 0.44% -
  Horiz. % 21.79% 25.05% 100.00% 98.91% 102.83% 100.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.54 27.54 25.80 26.30 25.19 25.81 27.32 0.53%
  QoQ % 0.00% 6.74% -1.90% 4.41% -2.40% -5.53% -
  Horiz. % 100.81% 100.81% 94.44% 96.27% 92.20% 94.47% 100.00%
EPS 6.27 6.27 5.85 5.42 5.40 3.17 2.80 70.91%
  QoQ % 0.00% 7.18% 7.93% 0.37% 70.35% 13.21% -
  Horiz. % 223.93% 223.93% 208.93% 193.57% 192.86% 113.21% 100.00%
DPS 0.00 0.74 0.74 0.74 1.12 0.75 0.75 -
  QoQ % 0.00% 0.00% 0.00% -33.93% 49.33% 0.00% -
  Horiz. % 0.00% 98.67% 98.67% 98.67% 149.33% 100.00% 100.00%
NAPS 0.9920 1.1374 1.1397 1.1259 1.1709 1.1429 1.1371 -8.68%
  QoQ % -12.78% -0.20% 1.23% -3.84% 2.45% 0.51% -
  Horiz. % 87.24% 100.03% 100.23% 99.02% 102.97% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.8400 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 -
P/RPS 3.03 3.30 0.64 0.40 0.35 0.34 0.31 355.25%
  QoQ % -8.18% 415.62% 60.00% 14.29% 2.94% 9.68% -
  Horiz. % 977.42% 1,064.52% 206.45% 129.03% 112.90% 109.68% 100.00%
P/EPS 13.28 14.51 2.84 1.92 1.65 2.74 3.01 168.27%
  QoQ % -8.48% 410.92% 47.92% 16.36% -39.78% -8.97% -
  Horiz. % 441.20% 482.06% 94.35% 63.79% 54.82% 91.03% 100.00%
EY 7.53 6.89 35.16 52.00 60.46 36.56 33.23 -62.73%
  QoQ % 9.29% -80.40% -32.38% -13.99% 65.37% 10.02% -
  Horiz. % 22.66% 20.73% 105.81% 156.49% 181.94% 110.02% 100.00%
DY 0.00 0.82 4.48 7.14 12.50 8.57 8.82 -
  QoQ % 0.00% -81.70% -37.25% -42.88% 45.86% -2.83% -
  Horiz. % 0.00% 9.30% 50.79% 80.95% 141.72% 97.17% 100.00%
P/NAPS 0.84 0.80 0.15 0.09 0.08 0.08 0.07 421.78%
  QoQ % 5.00% 433.33% 66.67% 12.50% 0.00% 14.29% -
  Horiz. % 1,200.00% 1,142.86% 214.29% 128.57% 114.29% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.6200 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 -
P/RPS 2.23 3.45 0.70 0.59 0.37 0.33 0.33 256.19%
  QoQ % -35.36% 392.86% 18.64% 59.46% 12.12% 0.00% -
  Horiz. % 675.76% 1,045.45% 212.12% 178.79% 112.12% 100.00% 100.00%
P/EPS 9.81 15.14 3.10 2.88 1.75 2.66 3.19 111.04%
  QoQ % -35.20% 388.39% 7.64% 64.57% -34.21% -16.61% -
  Horiz. % 307.52% 474.61% 97.18% 90.28% 54.86% 83.39% 100.00%
EY 10.20 6.61 32.27 34.67 57.28 37.63 31.39 -52.64%
  QoQ % 54.31% -79.52% -6.92% -39.47% 52.22% 19.88% -
  Horiz. % 32.49% 21.06% 102.80% 110.45% 182.48% 119.88% 100.00%
DY 0.00 0.78 4.11 4.76 11.84 8.82 8.33 -
  QoQ % 0.00% -81.02% -13.66% -59.80% 34.24% 5.88% -
  Horiz. % 0.00% 9.36% 49.34% 57.14% 142.14% 105.88% 100.00%
P/NAPS 0.62 0.83 0.16 0.14 0.08 0.07 0.08 290.16%
  QoQ % -25.30% 418.75% 14.29% 75.00% 14.29% -12.50% -
  Horiz. % 775.00% 1,037.50% 200.00% 175.00% 100.00% 87.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS