Highlights

[AMVERTON] QoQ TTM Result on 2010-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     12.51%    YoY -     -18.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,283 135,164 150,246 155,089 142,265 139,752 126,405 -0.59%
  QoQ % -7.31% -10.04% -3.12% 9.01% 1.80% 10.56% -
  Horiz. % 99.11% 106.93% 118.86% 122.69% 112.55% 110.56% 100.00%
PBT 15,763 16,349 20,936 21,092 18,337 29,512 23,751 -23.86%
  QoQ % -3.58% -21.91% -0.74% 15.02% -37.87% 24.26% -
  Horiz. % 66.37% 68.83% 88.15% 88.80% 77.21% 124.26% 100.00%
Tax -4,083 -4,277 -4,759 -4,685 -3,734 -3,112 -2,245 48.83%
  QoQ % 4.54% 10.13% -1.58% -25.47% -19.99% -38.62% -
  Horiz. % 181.87% 190.51% 211.98% 208.69% 166.33% 138.62% 100.00%
NP 11,680 12,072 16,177 16,407 14,603 26,400 21,506 -33.36%
  QoQ % -3.25% -25.38% -1.40% 12.35% -44.69% 22.76% -
  Horiz. % 54.31% 56.13% 75.22% 76.29% 67.90% 122.76% 100.00%
NP to SH 10,524 10,995 15,108 15,356 13,649 25,634 20,618 -36.05%
  QoQ % -4.28% -27.22% -1.62% 12.51% -46.75% 24.33% -
  Horiz. % 51.04% 53.33% 73.28% 74.48% 66.20% 124.33% 100.00%
Tax Rate 25.90 % 26.16 % 22.73 % 22.21 % 20.36 % 10.54 % 9.45 % 95.49%
  QoQ % -0.99% 15.09% 2.34% 9.09% 93.17% 11.53% -
  Horiz. % 274.07% 276.83% 240.53% 235.03% 215.45% 111.53% 100.00%
Total Cost 113,603 123,092 134,069 138,682 127,662 113,352 104,899 5.44%
  QoQ % -7.71% -8.19% -3.33% 8.63% 12.62% 8.06% -
  Horiz. % 108.30% 117.34% 127.81% 132.21% 121.70% 108.06% 100.00%
Net Worth 463,357 461,658 456,564 450,604 455,537 448,903 441,152 3.32%
  QoQ % 0.37% 1.12% 1.32% -1.08% 1.48% 1.76% -
  Horiz. % 105.03% 104.65% 103.49% 102.14% 103.26% 101.76% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 463,357 461,658 456,564 450,604 455,537 448,903 441,152 3.32%
  QoQ % 0.37% 1.12% 1.32% -1.08% 1.48% 1.76% -
  Horiz. % 105.03% 104.65% 103.49% 102.14% 103.26% 101.76% 100.00%
NOSH 364,848 363,510 362,352 360,483 364,430 362,019 361,600 0.60%
  QoQ % 0.37% 0.32% 0.52% -1.08% 0.67% 0.12% -
  Horiz. % 100.90% 100.53% 100.21% 99.69% 100.78% 100.12% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.32 % 8.93 % 10.77 % 10.58 % 10.26 % 18.89 % 17.01 % -32.97%
  QoQ % 4.37% -17.08% 1.80% 3.12% -45.69% 11.05% -
  Horiz. % 54.79% 52.50% 63.32% 62.20% 60.32% 111.05% 100.00%
ROE 2.27 % 2.38 % 3.31 % 3.41 % 3.00 % 5.71 % 4.67 % -38.10%
  QoQ % -4.62% -28.10% -2.93% 13.67% -47.46% 22.27% -
  Horiz. % 48.61% 50.96% 70.88% 73.02% 64.24% 122.27% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.34 37.18 41.46 43.02 39.04 38.60 34.96 -1.18%
  QoQ % -7.64% -10.32% -3.63% 10.19% 1.14% 10.41% -
  Horiz. % 98.23% 106.35% 118.59% 123.05% 111.67% 110.41% 100.00%
EPS 2.88 3.02 4.17 4.26 3.75 7.08 5.70 -36.48%
  QoQ % -4.64% -27.58% -2.11% 13.60% -47.03% 24.21% -
  Horiz. % 50.53% 52.98% 73.16% 74.74% 65.79% 124.21% 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 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 1.2200 2.71%
  QoQ % 0.00% 0.79% 0.80% 0.00% 0.81% 1.64% -
  Horiz. % 104.10% 104.10% 103.28% 102.46% 102.46% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.32 37.02 41.16 42.48 38.97 38.28 34.63 -0.60%
  QoQ % -7.29% -10.06% -3.11% 9.01% 1.80% 10.54% -
  Horiz. % 99.10% 106.90% 118.86% 122.67% 112.53% 110.54% 100.00%
EPS 2.88 3.01 4.14 4.21 3.74 7.02 5.65 -36.11%
  QoQ % -4.32% -27.29% -1.66% 12.57% -46.72% 24.25% -
  Horiz. % 50.97% 53.27% 73.27% 74.51% 66.19% 124.25% 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 1.2693 1.2646 1.2506 1.2343 1.2478 1.2297 1.2084 3.32%
  QoQ % 0.37% 1.12% 1.32% -1.08% 1.47% 1.76% -
  Horiz. % 105.04% 104.65% 103.49% 102.14% 103.26% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 -
P/RPS 1.49 1.26 1.45 1.63 1.54 1.94 1.69 -8.03%
  QoQ % 18.25% -13.10% -11.04% 5.84% -20.62% 14.79% -
  Horiz. % 88.17% 74.56% 85.80% 96.45% 91.12% 114.79% 100.00%
P/EPS 17.68 15.54 14.39 16.43 16.02 10.59 10.35 42.76%
  QoQ % 13.77% 7.99% -12.42% 2.56% 51.27% 2.32% -
  Horiz. % 170.82% 150.14% 139.03% 158.74% 154.78% 102.32% 100.00%
EY 5.66 6.44 6.95 6.09 6.24 9.44 9.66 -29.91%
  QoQ % -12.11% -7.34% 14.12% -2.40% -33.90% -2.28% -
  Horiz. % 58.59% 66.67% 71.95% 63.04% 64.60% 97.72% 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 0.40 0.37 0.48 0.56 0.48 0.60 0.48 -11.42%
  QoQ % 8.11% -22.92% -14.29% 16.67% -20.00% 25.00% -
  Horiz. % 83.33% 77.08% 100.00% 116.67% 100.00% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 -
P/RPS 1.43 1.51 1.18 1.37 1.67 1.55 1.77 -13.22%
  QoQ % -5.30% 27.97% -13.87% -17.96% 7.74% -12.43% -
  Horiz. % 80.79% 85.31% 66.67% 77.40% 94.35% 87.57% 100.00%
P/EPS 16.99 18.51 11.75 13.85 17.36 8.47 10.87 34.57%
  QoQ % -8.21% 57.53% -15.16% -20.22% 104.96% -22.08% -
  Horiz. % 156.30% 170.29% 108.10% 127.41% 159.71% 77.92% 100.00%
EY 5.89 5.40 8.51 7.22 5.76 11.80 9.20 -25.66%
  QoQ % 9.07% -36.55% 17.87% 25.35% -51.19% 28.26% -
  Horiz. % 64.02% 58.70% 92.50% 78.48% 62.61% 128.26% 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 0.39 0.44 0.39 0.47 0.52 0.48 0.51 -16.34%
  QoQ % -11.36% 12.82% -17.02% -9.62% 8.33% -5.88% -
  Horiz. % 76.47% 86.27% 76.47% 92.16% 101.96% 94.12% 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.
 


 

153  156  425  1531 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 HSI-C7K 0.25-0.005 
 HSI-H8F 0.24-0.005 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 DGB 0.1450.00 
 FPGROUP 0.68-0.005 
 HSI-C7F 0.07-0.005 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers