Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     3.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 125,369 143,160 120,891 124,808 91,980 96,554 138,746 -1.67%
  YoY % -12.43% 18.42% -3.14% 35.69% -4.74% -30.41% -
  Horiz. % 90.36% 103.18% 87.13% 89.95% 66.29% 69.59% 100.00%
PBT 15,590 18,413 21,063 27,664 24,398 12,365 11,959 4.52%
  YoY % -15.33% -12.58% -23.86% 13.39% 97.32% 3.39% -
  Horiz. % 130.36% 153.97% 176.13% 231.32% 204.01% 103.39% 100.00%
Tax -4,079 -3,513 -1,388 -6,737 -4,357 -2,116 -4,847 -2.83%
  YoY % -16.11% -153.10% 79.40% -54.62% -105.91% 56.34% -
  Horiz. % 84.16% 72.48% 28.64% 138.99% 89.89% 43.66% 100.00%
NP 11,511 14,900 19,675 20,927 20,041 10,249 7,112 8.35%
  YoY % -22.74% -24.27% -5.98% 4.42% 95.54% 44.11% -
  Horiz. % 161.85% 209.51% 276.65% 294.25% 281.79% 144.11% 100.00%
NP to SH 10,398 14,047 18,710 19,288 18,680 8,544 7,112 6.53%
  YoY % -25.98% -24.92% -3.00% 3.25% 118.63% 20.13% -
  Horiz. % 146.20% 197.51% 263.08% 271.20% 262.65% 120.13% 100.00%
Tax Rate 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 17.11 % 40.53 % -7.03%
  YoY % 37.11% 189.53% -72.94% 36.34% 4.38% -57.78% -
  Horiz. % 64.54% 47.08% 16.26% 60.08% 44.07% 42.22% 100.00%
Total Cost 113,858 128,260 101,216 103,881 71,939 86,305 131,634 -2.39%
  YoY % -11.23% 26.72% -2.57% 44.40% -16.65% -34.44% -
  Horiz. % 86.50% 97.44% 76.89% 78.92% 54.65% 65.56% 100.00%
Net Worth 464,079 453,756 438,636 424,445 409,291 409,472 463,608 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.87% 94.61% 91.55% 88.28% 88.32% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,358 2,264 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.03% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.97% 100.00% -
Div Payout % - % - % - % - % 7.27 % 26.51 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -72.58% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.42% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 464,079 453,756 438,636 424,445 409,291 409,472 463,608 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.87% 94.61% 91.55% 88.28% 88.32% 100.00%
NOSH 365,416 363,005 362,509 362,773 90,551 90,591 181,097 12.41%
  YoY % 0.66% 0.14% -0.07% 300.63% -0.04% -49.98% -
  Horiz. % 201.78% 200.45% 200.17% 200.32% 50.00% 50.02% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % 10.61 % 5.13 % 10.18%
  YoY % -11.82% -36.02% -2.98% -23.04% 105.37% 106.82% -
  Horiz. % 178.95% 202.92% 317.15% 326.90% 424.76% 206.82% 100.00%
ROE 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.09 % 1.53 % 6.56%
  YoY % -27.74% -27.40% -5.95% -0.44% 118.18% 36.60% -
  Horiz. % 146.41% 202.61% 279.08% 296.73% 298.04% 136.60% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.31 39.44 33.35 34.40 101.58 106.58 76.61 -12.53%
  YoY % -13.01% 18.26% -3.05% -66.14% -4.69% 39.12% -
  Horiz. % 44.79% 51.48% 43.53% 44.90% 132.59% 139.12% 100.00%
EPS 2.85 3.87 5.16 5.32 20.63 9.44 3.93 -5.21%
  YoY % -26.36% -25.00% -3.01% -74.21% 118.54% 140.20% -
  Horiz. % 72.52% 98.47% 131.30% 135.37% 524.94% 240.20% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.00% 100.00% -
NAPS 1.2700 1.2500 1.2100 1.1700 4.5200 4.5200 2.5600 -11.02%
  YoY % 1.60% 3.31% 3.42% -74.12% 0.00% 76.56% -
  Horiz. % 49.61% 48.83% 47.27% 45.70% 176.56% 176.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.34 39.22 33.12 34.19 25.20 26.45 38.01 -1.68%
  YoY % -12.44% 18.42% -3.13% 35.67% -4.73% -30.41% -
  Horiz. % 90.34% 103.18% 87.13% 89.95% 66.30% 69.59% 100.00%
EPS 2.85 3.85 5.13 5.28 5.12 2.34 1.95 6.53%
  YoY % -25.97% -24.95% -2.84% 3.13% 118.80% 20.00% -
  Horiz. % 146.15% 197.44% 263.08% 270.77% 262.56% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.37 0.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.32% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.68% 100.00% -
NAPS 1.2712 1.2430 1.2015 1.1627 1.1212 1.1216 1.2699 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.88% 94.61% 91.56% 88.29% 88.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 0.6200 -
P/RPS 1.49 1.52 0.96 2.44 0.35 0.35 0.81 10.69%
  YoY % -1.97% 58.33% -60.66% 597.14% 0.00% -56.79% -
  Horiz. % 183.95% 187.65% 118.52% 301.23% 43.21% 43.21% 100.00%
P/EPS 17.92 15.51 6.20 15.80 1.75 3.92 15.79 2.13%
  YoY % 15.54% 150.16% -60.76% 802.86% -55.36% -75.17% -
  Horiz. % 113.49% 98.23% 39.27% 100.06% 11.08% 24.83% 100.00%
EY 5.58 6.45 16.13 6.33 57.30 25.49 6.33 -2.08%
  YoY % -13.49% -60.01% 154.82% -88.95% 124.79% 302.69% -
  Horiz. % 88.15% 101.90% 254.82% 100.00% 905.21% 402.69% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 6.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.69% 100.00% -
P/NAPS 0.40 0.48 0.26 0.72 0.08 0.08 0.24 8.88%
  YoY % -16.67% 84.62% -63.89% 800.00% 0.00% -66.67% -
  Horiz. % 166.67% 200.00% 108.33% 300.00% 33.33% 33.33% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 -
Price 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 0.6100 -
P/RPS 1.43 1.65 1.50 1.80 0.37 0.33 0.80 10.16%
  YoY % -13.33% 10.00% -16.67% 386.49% 12.12% -58.75% -
  Horiz. % 178.75% 206.25% 187.50% 225.00% 46.25% 41.25% 100.00%
P/EPS 17.22 16.80 9.69 11.66 1.84 3.71 15.53 1.74%
  YoY % 2.50% 73.37% -16.90% 533.70% -50.40% -76.11% -
  Horiz. % 110.88% 108.18% 62.40% 75.08% 11.85% 23.89% 100.00%
EY 5.81 5.95 10.32 8.58 54.29 26.95 6.44 -1.70%
  YoY % -2.35% -42.34% 20.28% -84.20% 101.45% 318.48% -
  Horiz. % 90.22% 92.39% 160.25% 133.23% 843.01% 418.48% 100.00%
DY 0.00 0.00 0.00 0.00 3.95 7.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.32% 100.00% -
P/NAPS 0.39 0.52 0.41 0.53 0.08 0.08 0.24 8.42%
  YoY % -25.00% 26.83% -22.64% 562.50% 0.00% -66.67% -
  Horiz. % 162.50% 216.67% 170.83% 220.83% 33.33% 33.33% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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