Highlights

[AMVERTON] QoQ TTM Result on 2008-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -9.36%    YoY -     4.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,945 113,795 109,925 91,811 100,521 100,521 94,202 18.69%
  QoQ % 7.16% 3.52% 19.73% -8.66% 0.00% 6.71% -
  Horiz. % 129.45% 120.80% 116.69% 97.46% 106.71% 106.71% 100.00%
PBT 21,920 18,921 23,432 27,775 30,321 30,321 26,349 -11.50%
  QoQ % 15.85% -19.25% -15.64% -8.40% 0.00% 15.07% -
  Horiz. % 83.19% 71.81% 88.93% 105.41% 115.07% 115.07% 100.00%
Tax -1,852 -2,395 -4,235 -5,230 -5,675 -5,675 -3,416 -33.39%
  QoQ % 22.67% 43.45% 19.02% 7.84% 0.00% -66.13% -
  Horiz. % 54.22% 70.11% 123.98% 153.10% 166.13% 166.13% 100.00%
NP 20,068 16,526 19,197 22,545 24,646 24,646 22,933 -8.48%
  QoQ % 21.43% -13.91% -14.85% -8.52% 0.00% 7.47% -
  Horiz. % 87.51% 72.06% 83.71% 98.31% 107.47% 107.47% 100.00%
NP to SH 18,660 14,709 17,322 20,755 22,899 22,899 21,356 -8.57%
  QoQ % 26.86% -15.08% -16.54% -9.36% 0.00% 7.23% -
  Horiz. % 87.38% 68.88% 81.11% 97.19% 107.23% 107.23% 100.00%
Tax Rate 8.45 % 12.66 % 18.07 % 18.83 % 18.72 % 18.72 % 12.96 % -24.71%
  QoQ % -33.25% -29.94% -4.04% 0.59% 0.00% 44.44% -
  Horiz. % 65.20% 97.69% 139.43% 145.29% 144.44% 144.44% 100.00%
Total Cost 101,877 97,269 90,728 69,266 75,875 75,875 71,269 26.76%
  QoQ % 4.74% 7.21% 30.98% -8.71% 0.00% 6.46% -
  Horiz. % 142.95% 136.48% 127.30% 97.19% 106.46% 106.46% 100.00%
Net Worth 438,669 426,286 417,972 411,171 362,150 415,214 416,079 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.21% -
  Horiz. % 105.43% 102.45% 100.45% 98.82% 87.04% 99.79% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 0 0 0 0 0 2,716 2,716 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 11.86 % 12.72 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.24% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 438,669 426,286 417,972 411,171 362,150 415,214 416,079 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.21% -
  Horiz. % 105.43% 102.45% 100.45% 98.82% 87.04% 99.79% 100.00%
NOSH 362,536 364,347 357,241 351,428 362,150 361,056 90,649 150.90%
  QoQ % -0.50% 1.99% 1.65% -2.96% 0.30% 298.30% -
  Horiz. % 399.93% 401.93% 394.09% 387.68% 399.51% 398.30% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.46 % 14.52 % 17.46 % 24.56 % 24.52 % 24.52 % 24.34 % -22.86%
  QoQ % 13.36% -16.84% -28.91% 0.16% 0.00% 0.74% -
  Horiz. % 67.63% 59.65% 71.73% 100.90% 100.74% 100.74% 100.00%
ROE 4.25 % 3.45 % 4.14 % 5.05 % 6.32 % 5.51 % 5.13 % -11.74%
  QoQ % 23.19% -16.67% -18.02% -20.09% 14.70% 7.41% -
  Horiz. % 82.85% 67.25% 80.70% 98.44% 123.20% 107.41% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.64 31.23 30.77 26.13 27.76 27.84 103.92 -52.69%
  QoQ % 7.72% 1.49% 17.76% -5.87% -0.29% -73.21% -
  Horiz. % 32.37% 30.05% 29.61% 25.14% 26.71% 26.79% 100.00%
EPS 5.15 4.04 4.85 5.91 6.32 6.34 23.56 -63.55%
  QoQ % 27.48% -16.70% -17.94% -6.49% -0.32% -73.09% -
  Horiz. % 21.86% 17.15% 20.59% 25.08% 26.83% 26.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% 100.00%
NAPS 1.2100 1.1700 1.1700 1.1700 1.0000 1.1500 4.5900 -58.72%
  QoQ % 3.42% 0.00% 0.00% 17.00% -13.04% -74.95% -
  Horiz. % 26.36% 25.49% 25.49% 25.49% 21.79% 25.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.40 31.17 30.11 25.15 27.54 27.54 25.80 18.69%
  QoQ % 7.15% 3.52% 19.72% -8.68% 0.00% 6.74% -
  Horiz. % 129.46% 120.81% 116.71% 97.48% 106.74% 106.74% 100.00%
EPS 5.11 4.03 4.74 5.69 6.27 6.27 5.85 -8.58%
  QoQ % 26.80% -14.98% -16.70% -9.25% 0.00% 7.18% -
  Horiz. % 87.35% 68.89% 81.03% 97.26% 107.18% 107.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.2016 1.1677 1.1449 1.1263 0.9920 1.1374 1.1397 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.20% -
  Horiz. % 105.43% 102.46% 100.46% 98.82% 87.04% 99.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.3200 0.4500 0.5100 0.6100 0.8400 0.9200 0.6700 -
P/RPS 0.95 1.44 1.66 2.33 3.03 3.30 0.64 29.97%
  QoQ % -34.03% -13.25% -28.76% -23.10% -8.18% 415.62% -
  Horiz. % 148.44% 225.00% 259.38% 364.06% 473.44% 515.62% 100.00%
P/EPS 6.22 11.15 10.52 10.33 13.28 14.51 2.84 68.25%
  QoQ % -44.22% 5.99% 1.84% -22.21% -8.48% 410.92% -
  Horiz. % 219.01% 392.61% 370.42% 363.73% 467.61% 510.92% 100.00%
EY 16.08 8.97 9.51 9.68 7.53 6.89 35.16 -40.50%
  QoQ % 79.26% -5.68% -1.76% 28.55% 9.29% -80.40% -
  Horiz. % 45.73% 25.51% 27.05% 27.53% 21.42% 19.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.82 4.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -81.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 18.30% 100.00%
P/NAPS 0.26 0.38 0.44 0.52 0.84 0.80 0.15 44.06%
  QoQ % -31.58% -13.64% -15.38% -38.10% 5.00% 433.33% -
  Horiz. % 173.33% 253.33% 293.33% 346.67% 560.00% 533.33% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 -
Price 0.5000 0.3100 0.4400 0.7300 0.6200 0.9600 0.7300 -
P/RPS 1.49 0.99 1.43 2.79 2.23 3.45 0.70 65.09%
  QoQ % 50.51% -30.77% -48.75% 25.11% -35.36% 392.86% -
  Horiz. % 212.86% 141.43% 204.29% 398.57% 318.57% 492.86% 100.00%
P/EPS 9.71 7.68 9.07 12.36 9.81 15.14 3.10 113.34%
  QoQ % 26.43% -15.33% -26.62% 25.99% -35.20% 388.39% -
  Horiz. % 313.23% 247.74% 292.58% 398.71% 316.45% 488.39% 100.00%
EY 10.29 13.02 11.02 8.09 10.20 6.61 32.27 -53.16%
  QoQ % -20.97% 18.15% 36.22% -20.69% 54.31% -79.52% -
  Horiz. % 31.89% 40.35% 34.15% 25.07% 31.61% 20.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.78 4.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -81.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 18.98% 100.00%
P/NAPS 0.41 0.26 0.38 0.62 0.62 0.83 0.16 86.73%
  QoQ % 57.69% -31.58% -38.71% 0.00% -25.30% 418.75% -
  Horiz. % 256.25% 162.50% 237.50% 387.50% 387.50% 518.75% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers