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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS