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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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