Highlights

[AMVERTON] QoQ TTM Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     1.51%    YoY -     -8.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 142,265 139,752 126,405 123,620 121,945 113,795 109,925 18.70%
  QoQ % 1.80% 10.56% 2.25% 1.37% 7.16% 3.52% -
  Horiz. % 129.42% 127.13% 114.99% 112.46% 110.93% 103.52% 100.00%
PBT 18,337 29,512 23,751 21,902 21,920 18,921 23,432 -15.04%
  QoQ % -37.87% 24.26% 8.44% -0.08% 15.85% -19.25% -
  Horiz. % 78.26% 125.95% 101.36% 93.47% 93.55% 80.75% 100.00%
Tax -3,734 -3,112 -2,245 -1,862 -1,852 -2,395 -4,235 -8.03%
  QoQ % -19.99% -38.62% -20.57% -0.54% 22.67% 43.45% -
  Horiz. % 88.17% 73.48% 53.01% 43.97% 43.73% 56.55% 100.00%
NP 14,603 26,400 21,506 20,040 20,068 16,526 19,197 -16.63%
  QoQ % -44.69% 22.76% 7.32% -0.14% 21.43% -13.91% -
  Horiz. % 76.07% 137.52% 112.03% 104.39% 104.54% 86.09% 100.00%
NP to SH 13,649 25,634 20,618 18,942 18,660 14,709 17,322 -14.65%
  QoQ % -46.75% 24.33% 8.85% 1.51% 26.86% -15.08% -
  Horiz. % 78.80% 147.99% 119.03% 109.35% 107.72% 84.92% 100.00%
Tax Rate 20.36 % 10.54 % 9.45 % 8.50 % 8.45 % 12.66 % 18.07 % 8.26%
  QoQ % 93.17% 11.53% 11.18% 0.59% -33.25% -29.94% -
  Horiz. % 112.67% 58.33% 52.30% 47.04% 46.76% 70.06% 100.00%
Total Cost 127,662 113,352 104,899 103,580 101,877 97,269 90,728 25.49%
  QoQ % 12.62% 8.06% 1.27% 1.67% 4.74% 7.21% -
  Horiz. % 140.71% 124.94% 115.62% 114.17% 112.29% 107.21% 100.00%
Net Worth 455,537 448,903 441,152 425,919 438,669 426,286 417,972 5.89%
  QoQ % 1.48% 1.76% 3.58% -2.91% 2.90% 1.99% -
  Horiz. % 108.99% 107.40% 105.55% 101.90% 104.95% 101.99% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 455,537 448,903 441,152 425,919 438,669 426,286 417,972 5.89%
  QoQ % 1.48% 1.76% 3.58% -2.91% 2.90% 1.99% -
  Horiz. % 108.99% 107.40% 105.55% 101.90% 104.95% 101.99% 100.00%
NOSH 364,430 362,019 361,600 351,999 362,536 364,347 357,241 1.33%
  QoQ % 0.67% 0.12% 2.73% -2.91% -0.50% 1.99% -
  Horiz. % 102.01% 101.34% 101.22% 98.53% 101.48% 101.99% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.26 % 18.89 % 17.01 % 16.21 % 16.46 % 14.52 % 17.46 % -29.78%
  QoQ % -45.69% 11.05% 4.94% -1.52% 13.36% -16.84% -
  Horiz. % 58.76% 108.19% 97.42% 92.84% 94.27% 83.16% 100.00%
ROE 3.00 % 5.71 % 4.67 % 4.45 % 4.25 % 3.45 % 4.14 % -19.28%
  QoQ % -47.46% 22.27% 4.94% 4.71% 23.19% -16.67% -
  Horiz. % 72.46% 137.92% 112.80% 107.49% 102.66% 83.33% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.04 38.60 34.96 35.12 33.64 31.23 30.77 17.15%
  QoQ % 1.14% 10.41% -0.46% 4.40% 7.72% 1.49% -
  Horiz. % 126.88% 125.45% 113.62% 114.14% 109.33% 101.49% 100.00%
EPS 3.75 7.08 5.70 5.38 5.15 4.04 4.85 -15.72%
  QoQ % -47.03% 24.21% 5.95% 4.47% 27.48% -16.70% -
  Horiz. % 77.32% 145.98% 117.53% 110.93% 106.19% 83.30% 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 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 1.1700 4.50%
  QoQ % 0.81% 1.64% 0.83% 0.00% 3.42% 0.00% -
  Horiz. % 106.84% 105.98% 104.27% 103.42% 103.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.97 38.28 34.63 33.86 33.40 31.17 30.11 18.71%
  QoQ % 1.80% 10.54% 2.27% 1.38% 7.15% 3.52% -
  Horiz. % 129.43% 127.13% 115.01% 112.45% 110.93% 103.52% 100.00%
EPS 3.74 7.02 5.65 5.19 5.11 4.03 4.74 -14.58%
  QoQ % -46.72% 24.25% 8.86% 1.57% 26.80% -14.98% -
  Horiz. % 78.90% 148.10% 119.20% 109.49% 107.81% 85.02% 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 1.2478 1.2297 1.2084 1.1667 1.2016 1.1677 1.1449 5.89%
  QoQ % 1.47% 1.76% 3.57% -2.90% 2.90% 1.99% -
  Horiz. % 108.99% 107.41% 105.55% 101.90% 104.95% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 0.5100 -
P/RPS 1.54 1.94 1.69 1.42 0.95 1.44 1.66 -4.87%
  QoQ % -20.62% 14.79% 19.01% 49.47% -34.03% -13.25% -
  Horiz. % 92.77% 116.87% 101.81% 85.54% 57.23% 86.75% 100.00%
P/EPS 16.02 10.59 10.35 9.29 6.22 11.15 10.52 32.26%
  QoQ % 51.27% 2.32% 11.41% 49.36% -44.22% 5.99% -
  Horiz. % 152.28% 100.67% 98.38% 88.31% 59.13% 105.99% 100.00%
EY 6.24 9.44 9.66 10.76 16.08 8.97 9.51 -24.43%
  QoQ % -33.90% -2.28% -10.22% -33.08% 79.26% -5.68% -
  Horiz. % 65.62% 99.26% 101.58% 113.14% 169.09% 94.32% 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 0.48 0.60 0.48 0.41 0.26 0.38 0.44 5.96%
  QoQ % -20.00% 25.00% 17.07% 57.69% -31.58% -13.64% -
  Horiz. % 109.09% 136.36% 109.09% 93.18% 59.09% 86.36% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 0.4400 -
P/RPS 1.67 1.55 1.77 1.11 1.49 0.99 1.43 10.87%
  QoQ % 7.74% -12.43% 59.46% -25.50% 50.51% -30.77% -
  Horiz. % 116.78% 108.39% 123.78% 77.62% 104.20% 69.23% 100.00%
P/EPS 17.36 8.47 10.87 7.25 9.71 7.68 9.07 53.97%
  QoQ % 104.96% -22.08% 49.93% -25.33% 26.43% -15.33% -
  Horiz. % 191.40% 93.38% 119.85% 79.93% 107.06% 84.67% 100.00%
EY 5.76 11.80 9.20 13.80 10.29 13.02 11.02 -35.04%
  QoQ % -51.19% 28.26% -33.33% 34.11% -20.97% 18.15% -
  Horiz. % 52.27% 107.08% 83.48% 125.23% 93.38% 118.15% 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 0.52 0.48 0.51 0.32 0.41 0.26 0.38 23.19%
  QoQ % 8.33% -5.88% 59.38% -21.95% 57.69% -31.58% -
  Horiz. % 136.84% 126.32% 134.21% 84.21% 107.89% 68.42% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers