Highlights

[AMVERTON] QoQ TTM Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     9.99%    YoY -     -24.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,740 121,871 111,703 120,944 125,283 135,164 150,246 -4.71%
  QoQ % 14.66% 9.10% -7.64% -3.46% -7.31% -10.04% -
  Horiz. % 93.01% 81.11% 74.35% 80.50% 83.39% 89.96% 100.00%
PBT 33,752 25,331 23,143 17,106 15,763 16,349 20,936 37.37%
  QoQ % 33.24% 9.45% 35.29% 8.52% -3.58% -21.91% -
  Horiz. % 161.22% 120.99% 110.54% 81.71% 75.29% 78.09% 100.00%
Tax -6,262 -4,300 -3,749 -4,071 -4,083 -4,277 -4,759 20.02%
  QoQ % -45.63% -14.70% 7.91% 0.29% 4.54% 10.13% -
  Horiz. % 131.58% 90.36% 78.78% 85.54% 85.80% 89.87% 100.00%
NP 27,490 21,031 19,394 13,035 11,680 12,072 16,177 42.27%
  QoQ % 30.71% 8.44% 48.78% 11.60% -3.25% -25.38% -
  Horiz. % 169.93% 130.01% 119.89% 80.58% 72.20% 74.62% 100.00%
NP to SH 25,741 19,221 17,689 11,575 10,524 10,995 15,108 42.51%
  QoQ % 33.92% 8.66% 52.82% 9.99% -4.28% -27.22% -
  Horiz. % 170.38% 127.22% 117.08% 76.62% 69.66% 72.78% 100.00%
Tax Rate 18.55 % 16.98 % 16.20 % 23.80 % 25.90 % 26.16 % 22.73 % -12.64%
  QoQ % 9.25% 4.81% -31.93% -8.11% -0.99% 15.09% -
  Horiz. % 81.61% 74.70% 71.27% 104.71% 113.95% 115.09% 100.00%
Total Cost 112,250 100,840 92,309 107,909 113,603 123,092 134,069 -11.14%
  QoQ % 11.31% 9.24% -14.46% -5.01% -7.71% -8.19% -
  Horiz. % 83.73% 75.21% 68.85% 80.49% 84.73% 91.81% 100.00%
Net Worth 489,185 480,344 489,128 467,342 463,357 461,658 456,564 4.70%
  QoQ % 1.84% -1.80% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.14% 105.21% 107.13% 102.36% 101.49% 101.12% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 489,185 480,344 489,128 467,342 463,357 461,658 456,564 4.70%
  QoQ % 1.84% -1.80% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.14% 105.21% 107.13% 102.36% 101.49% 101.12% 100.00%
NOSH 365,064 363,897 365,021 365,111 364,848 363,510 362,352 0.50%
  QoQ % 0.32% -0.31% -0.02% 0.07% 0.37% 0.32% -
  Horiz. % 100.75% 100.43% 100.74% 100.76% 100.69% 100.32% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.67 % 17.26 % 17.36 % 10.78 % 9.32 % 8.93 % 10.77 % 49.25%
  QoQ % 13.96% -0.58% 61.04% 15.67% 4.37% -17.08% -
  Horiz. % 182.64% 160.26% 161.19% 100.09% 86.54% 82.92% 100.00%
ROE 5.26 % 4.00 % 3.62 % 2.48 % 2.27 % 2.38 % 3.31 % 36.06%
  QoQ % 31.50% 10.50% 45.97% 9.25% -4.62% -28.10% -
  Horiz. % 158.91% 120.85% 109.37% 74.92% 68.58% 71.90% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.28 33.49 30.60 33.13 34.34 37.18 41.46 -5.17%
  QoQ % 14.30% 9.44% -7.64% -3.52% -7.64% -10.32% -
  Horiz. % 92.33% 80.78% 73.81% 79.91% 82.83% 89.68% 100.00%
EPS 7.05 5.28 4.85 3.17 2.88 3.02 4.17 41.78%
  QoQ % 33.52% 8.87% 53.00% 10.07% -4.64% -27.58% -
  Horiz. % 169.06% 126.62% 116.31% 76.02% 69.06% 72.42% 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 1.3400 1.3200 1.3400 1.2800 1.2700 1.2700 1.2600 4.18%
  QoQ % 1.52% -1.49% 4.69% 0.79% 0.00% 0.79% -
  Horiz. % 106.35% 104.76% 106.35% 101.59% 100.79% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.28 33.38 30.60 33.13 34.32 37.02 41.16 -4.71%
  QoQ % 14.68% 9.08% -7.64% -3.47% -7.29% -10.06% -
  Horiz. % 93.00% 81.10% 74.34% 80.49% 83.38% 89.94% 100.00%
EPS 7.05 5.27 4.85 3.17 2.88 3.01 4.14 42.46%
  QoQ % 33.78% 8.66% 53.00% 10.07% -4.32% -27.29% -
  Horiz. % 170.29% 127.29% 117.15% 76.57% 69.57% 72.71% 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 1.3400 1.3158 1.3398 1.2802 1.2693 1.2646 1.2506 4.70%
  QoQ % 1.84% -1.79% 4.66% 0.86% 0.37% 1.12% -
  Horiz. % 107.15% 105.21% 107.13% 102.37% 101.50% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4400 0.4350 0.4700 0.4900 0.5100 0.4700 0.6000 -
P/RPS 1.15 1.30 1.54 1.48 1.49 1.26 1.45 -14.28%
  QoQ % -11.54% -15.58% 4.05% -0.67% 18.25% -13.10% -
  Horiz. % 79.31% 89.66% 106.21% 102.07% 102.76% 86.90% 100.00%
P/EPS 6.24 8.24 9.70 15.46 17.68 15.54 14.39 -42.62%
  QoQ % -24.27% -15.05% -37.26% -12.56% 13.77% 7.99% -
  Horiz. % 43.36% 57.26% 67.41% 107.44% 122.86% 107.99% 100.00%
EY 16.03 12.14 10.31 6.47 5.66 6.44 6.95 74.30%
  QoQ % 32.04% 17.75% 59.35% 14.31% -12.11% -7.34% -
  Horiz. % 230.65% 174.68% 148.35% 93.09% 81.44% 92.66% 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 0.33 0.33 0.35 0.38 0.40 0.37 0.48 -22.05%
  QoQ % 0.00% -5.71% -7.89% -5.00% 8.11% -22.92% -
  Horiz. % 68.75% 68.75% 72.92% 79.17% 83.33% 77.08% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.4700 0.4200 0.4900 0.4800 0.4900 0.5600 0.4900 -
P/RPS 1.23 1.25 1.60 1.45 1.43 1.51 1.18 2.80%
  QoQ % -1.60% -21.88% 10.34% 1.40% -5.30% 27.97% -
  Horiz. % 104.24% 105.93% 135.59% 122.88% 121.19% 127.97% 100.00%
P/EPS 6.67 7.95 10.11 15.14 16.99 18.51 11.75 -31.37%
  QoQ % -16.10% -21.36% -33.22% -10.89% -8.21% 57.53% -
  Horiz. % 56.77% 67.66% 86.04% 128.85% 144.60% 157.53% 100.00%
EY 15.00 12.58 9.89 6.60 5.89 5.40 8.51 45.77%
  QoQ % 19.24% 27.20% 49.85% 12.05% 9.07% -36.55% -
  Horiz. % 176.26% 147.83% 116.22% 77.56% 69.21% 63.45% 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 0.35 0.32 0.37 0.38 0.39 0.44 0.39 -6.94%
  QoQ % 9.38% -13.51% -2.63% -2.56% -11.36% 12.82% -
  Horiz. % 89.74% 82.05% 94.87% 97.44% 100.00% 112.82% 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.
 


 

204  288  601  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335+0.005 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-H6S 0.195-0.005 
 FGV 0.925+0.03 
 HSI-H8B 0.38-0.005 
 VSOLAR 0.090.00 
 MNC 0.1150.00 
 SCOMIES 0.125+0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers