Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2006-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend YoY -     118.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 143,160 120,891 124,808 91,980 96,554 138,746 104,366 5.40%
  YoY % 18.42% -3.14% 35.69% -4.74% -30.41% 32.94% -
  Horiz. % 137.17% 115.83% 119.59% 88.13% 92.51% 132.94% 100.00%
PBT 18,413 21,063 27,664 24,398 12,365 11,959 3,890 29.55%
  YoY % -12.58% -23.86% 13.39% 97.32% 3.39% 207.43% -
  Horiz. % 473.34% 541.47% 711.16% 627.20% 317.87% 307.43% 100.00%
Tax -3,513 -1,388 -6,737 -4,357 -2,116 -4,847 -1,391 16.68%
  YoY % -153.10% 79.40% -54.62% -105.91% 56.34% -248.45% -
  Horiz. % 252.55% 99.78% 484.33% 313.23% 152.12% 348.45% 100.00%
NP 14,900 19,675 20,927 20,041 10,249 7,112 2,499 34.62%
  YoY % -24.27% -5.98% 4.42% 95.54% 44.11% 184.59% -
  Horiz. % 596.24% 787.31% 837.41% 801.96% 410.12% 284.59% 100.00%
NP to SH 14,047 18,710 19,288 18,680 8,544 7,112 2,499 33.31%
  YoY % -24.92% -3.00% 3.25% 118.63% 20.13% 184.59% -
  Horiz. % 562.10% 748.70% 771.83% 747.50% 341.90% 284.59% 100.00%
Tax Rate 19.08 % 6.59 % 24.35 % 17.86 % 17.11 % 40.53 % 35.76 % -9.93%
  YoY % 189.53% -72.94% 36.34% 4.38% -57.78% 13.34% -
  Horiz. % 53.36% 18.43% 68.09% 49.94% 47.85% 113.34% 100.00%
Total Cost 128,260 101,216 103,881 71,939 86,305 131,634 101,867 3.91%
  YoY % 26.72% -2.57% 44.40% -16.65% -34.44% 29.22% -
  Horiz. % 125.91% 99.36% 101.98% 70.62% 84.72% 129.22% 100.00%
Net Worth 453,756 438,636 424,445 409,291 409,472 463,608 457,476 -0.14%
  YoY % 3.45% 3.34% 3.70% -0.04% -11.68% 1.34% -
  Horiz. % 99.19% 95.88% 92.78% 89.47% 89.51% 101.34% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,358 2,264 - - -
  YoY % 0.00% 0.00% 0.00% -40.03% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 59.97% 100.00% - -
Div Payout % - % - % - % 7.27 % 26.51 % - % - % -
  YoY % 0.00% 0.00% 0.00% -72.58% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 27.42% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 453,756 438,636 424,445 409,291 409,472 463,608 457,476 -0.14%
  YoY % 3.45% 3.34% 3.70% -0.04% -11.68% 1.34% -
  Horiz. % 99.19% 95.88% 92.78% 89.47% 89.51% 101.34% 100.00%
NOSH 363,005 362,509 362,773 90,551 90,591 181,097 181,538 12.23%
  YoY % 0.14% -0.07% 300.63% -0.04% -49.98% -0.24% -
  Horiz. % 199.96% 199.69% 199.83% 49.88% 49.90% 99.76% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.41 % 16.27 % 16.77 % 21.79 % 10.61 % 5.13 % 2.39 % 27.76%
  YoY % -36.02% -2.98% -23.04% 105.37% 106.82% 114.64% -
  Horiz. % 435.56% 680.75% 701.67% 911.72% 443.93% 214.64% 100.00%
ROE 3.10 % 4.27 % 4.54 % 4.56 % 2.09 % 1.53 % 0.55 % 33.37%
  YoY % -27.40% -5.95% -0.44% 118.18% 36.60% 178.18% -
  Horiz. % 563.64% 776.36% 825.45% 829.09% 380.00% 278.18% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.44 33.35 34.40 101.58 106.58 76.61 57.49 -6.08%
  YoY % 18.26% -3.05% -66.14% -4.69% 39.12% 33.26% -
  Horiz. % 68.60% 58.01% 59.84% 176.69% 185.39% 133.26% 100.00%
EPS 3.87 5.16 5.32 20.63 9.44 3.93 1.38 18.73%
  YoY % -25.00% -3.01% -74.21% 118.54% 140.20% 184.78% -
  Horiz. % 280.43% 373.91% 385.51% 1,494.93% 684.06% 284.78% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 100.00% - -
NAPS 1.2500 1.2100 1.1700 4.5200 4.5200 2.5600 2.5200 -11.02%
  YoY % 3.31% 3.42% -74.12% 0.00% 76.56% 1.59% -
  Horiz. % 49.60% 48.02% 46.43% 179.37% 179.37% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.22 33.12 34.19 25.20 26.45 38.01 28.59 5.41%
  YoY % 18.42% -3.13% 35.67% -4.73% -30.41% 32.95% -
  Horiz. % 137.18% 115.84% 119.59% 88.14% 92.51% 132.95% 100.00%
EPS 3.85 5.13 5.28 5.12 2.34 1.95 0.68 33.47%
  YoY % -24.95% -2.84% 3.13% 118.80% 20.00% 186.76% -
  Horiz. % 566.18% 754.41% 776.47% 752.94% 344.12% 286.76% 100.00%
DPS 0.00 0.00 0.00 0.37 0.62 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -40.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 59.68% 100.00% - -
NAPS 1.2430 1.2015 1.1627 1.1212 1.1216 1.2699 1.2531 -0.13%
  YoY % 3.45% 3.34% 3.70% -0.04% -11.68% 1.34% -
  Horiz. % 99.19% 95.88% 92.79% 89.47% 89.51% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.6000 0.3200 0.8400 0.3600 0.3700 0.6200 0.7000 -
P/RPS 1.52 0.96 2.44 0.35 0.35 0.81 1.22 3.73%
  YoY % 58.33% -60.66% 597.14% 0.00% -56.79% -33.61% -
  Horiz. % 124.59% 78.69% 200.00% 28.69% 28.69% 66.39% 100.00%
P/EPS 15.51 6.20 15.80 1.75 3.92 15.79 50.85 -17.94%
  YoY % 150.16% -60.76% 802.86% -55.36% -75.17% -68.95% -
  Horiz. % 30.50% 12.19% 31.07% 3.44% 7.71% 31.05% 100.00%
EY 6.45 16.13 6.33 57.30 25.49 6.33 1.97 21.83%
  YoY % -60.01% 154.82% -88.95% 124.79% 302.69% 221.32% -
  Horiz. % 327.41% 818.78% 321.32% 2,908.63% 1,293.91% 321.32% 100.00%
DY 0.00 0.00 0.00 4.17 6.76 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -38.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.69% 100.00% - -
P/NAPS 0.48 0.26 0.72 0.08 0.08 0.24 0.28 9.39%
  YoY % 84.62% -63.89% 800.00% 0.00% -66.67% -14.29% -
  Horiz. % 171.43% 92.86% 257.14% 28.57% 28.57% 85.71% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 -
Price 0.6500 0.5000 0.6200 0.3800 0.3500 0.6100 0.9400 -
P/RPS 1.65 1.50 1.80 0.37 0.33 0.80 1.64 0.10%
  YoY % 10.00% -16.67% 386.49% 12.12% -58.75% -51.22% -
  Horiz. % 100.61% 91.46% 109.76% 22.56% 20.12% 48.78% 100.00%
P/EPS 16.80 9.69 11.66 1.84 3.71 15.53 68.29 -20.83%
  YoY % 73.37% -16.90% 533.70% -50.40% -76.11% -77.26% -
  Horiz. % 24.60% 14.19% 17.07% 2.69% 5.43% 22.74% 100.00%
EY 5.95 10.32 8.58 54.29 26.95 6.44 1.46 26.36%
  YoY % -42.34% 20.28% -84.20% 101.45% 318.48% 341.10% -
  Horiz. % 407.53% 706.85% 587.67% 3,718.49% 1,845.89% 441.10% 100.00%
DY 0.00 0.00 0.00 3.95 7.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -44.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 55.32% 100.00% - -
P/NAPS 0.52 0.41 0.53 0.08 0.08 0.24 0.37 5.83%
  YoY % 26.83% -22.64% 562.50% 0.00% -66.67% -35.14% -
  Horiz. % 140.54% 110.81% 143.24% 21.62% 21.62% 64.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

172  722  600  968 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.88-0.34 
 PA 0.145-0.005 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 SAPNRG 0.115-0.005 
 NETX 0.1450.00 
 TRIVE 0.0150.00 

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