Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     -24.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,197 139,682 125,369 143,160 120,891 124,808 91,980 7.27%
  YoY % 0.37% 11.42% -12.43% 18.42% -3.14% 35.69% -
  Horiz. % 152.42% 151.86% 136.30% 155.64% 131.43% 135.69% 100.00%
PBT 37,859 33,063 15,590 18,413 21,063 27,664 24,398 7.59%
  YoY % 14.51% 112.08% -15.33% -12.58% -23.86% 13.39% -
  Horiz. % 155.17% 135.52% 63.90% 75.47% 86.33% 113.39% 100.00%
Tax -9,259 -6,075 -4,079 -3,513 -1,388 -6,737 -4,357 13.37%
  YoY % -52.41% -48.93% -16.11% -153.10% 79.40% -54.62% -
  Horiz. % 212.51% 139.43% 93.62% 80.63% 31.86% 154.62% 100.00%
NP 28,600 26,988 11,511 14,900 19,675 20,927 20,041 6.10%
  YoY % 5.97% 134.45% -22.74% -24.27% -5.98% 4.42% -
  Horiz. % 142.71% 134.66% 57.44% 74.35% 98.17% 104.42% 100.00%
NP to SH 27,133 25,208 10,398 14,047 18,710 19,288 18,680 6.41%
  YoY % 7.64% 142.43% -25.98% -24.92% -3.00% 3.25% -
  Horiz. % 145.25% 134.95% 55.66% 75.20% 100.16% 103.25% 100.00%
Tax Rate 24.46 % 18.37 % 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 5.38%
  YoY % 33.15% -29.78% 37.11% 189.53% -72.94% 36.34% -
  Horiz. % 136.95% 102.86% 146.47% 106.83% 36.90% 136.34% 100.00%
Total Cost 111,597 112,694 113,858 128,260 101,216 103,881 71,939 7.59%
  YoY % -0.97% -1.02% -11.23% 26.72% -2.57% 44.40% -
  Horiz. % 155.13% 156.65% 158.27% 178.29% 140.70% 144.40% 100.00%
Net Worth 518,558 489,261 464,079 453,756 438,636 424,445 409,291 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.70% 119.54% 113.39% 110.86% 107.17% 103.70% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,358 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 7.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 518,558 489,261 464,079 453,756 438,636 424,445 409,291 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.70% 119.54% 113.39% 110.86% 107.17% 103.70% 100.00%
NOSH 365,181 365,120 365,416 363,005 362,509 362,773 90,551 26.14%
  YoY % 0.02% -0.08% 0.66% 0.14% -0.07% 300.63% -
  Horiz. % 403.29% 403.22% 403.55% 400.88% 400.34% 400.63% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.40 % 19.32 % 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % -1.09%
  YoY % 5.59% 110.46% -11.82% -36.02% -2.98% -23.04% -
  Horiz. % 93.62% 88.66% 42.13% 47.77% 74.67% 76.96% 100.00%
ROE 5.23 % 5.15 % 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.31%
  YoY % 1.55% 129.91% -27.74% -27.40% -5.95% -0.44% -
  Horiz. % 114.69% 112.94% 49.12% 67.98% 93.64% 99.56% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.39 38.26 34.31 39.44 33.35 34.40 101.58 -14.96%
  YoY % 0.34% 11.51% -13.01% 18.26% -3.05% -66.14% -
  Horiz. % 37.79% 37.66% 33.78% 38.83% 32.83% 33.86% 100.00%
EPS 7.43 6.91 2.85 3.87 5.16 5.32 20.63 -15.64%
  YoY % 7.53% 142.46% -26.36% -25.00% -3.01% -74.21% -
  Horiz. % 36.02% 33.49% 13.81% 18.76% 25.01% 25.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4200 1.3400 1.2700 1.2500 1.2100 1.1700 4.5200 -17.54%
  YoY % 5.97% 5.51% 1.60% 3.31% 3.42% -74.12% -
  Horiz. % 31.42% 29.65% 28.10% 27.65% 26.77% 25.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.40 38.26 34.34 39.22 33.12 34.19 25.20 7.27%
  YoY % 0.37% 11.42% -12.44% 18.42% -3.13% 35.67% -
  Horiz. % 152.38% 151.83% 136.27% 155.63% 131.43% 135.67% 100.00%
EPS 7.43 6.91 2.85 3.85 5.13 5.28 5.12 6.40%
  YoY % 7.53% 142.46% -25.97% -24.95% -2.84% 3.13% -
  Horiz. % 145.12% 134.96% 55.66% 75.20% 100.20% 103.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4205 1.3402 1.2712 1.2430 1.2015 1.1627 1.1212 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.69% 119.53% 113.38% 110.86% 107.16% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 -
P/RPS 1.22 1.15 1.49 1.52 0.96 2.44 0.35 23.11%
  YoY % 6.09% -22.82% -1.97% 58.33% -60.66% 597.14% -
  Horiz. % 348.57% 328.57% 425.71% 434.29% 274.29% 697.14% 100.00%
P/EPS 6.33 6.37 17.92 15.51 6.20 15.80 1.75 23.87%
  YoY % -0.63% -64.45% 15.54% 150.16% -60.76% 802.86% -
  Horiz. % 361.71% 364.00% 1,024.00% 886.29% 354.29% 902.86% 100.00%
EY 15.81 15.69 5.58 6.45 16.13 6.33 57.30 -19.30%
  YoY % 0.76% 181.18% -13.49% -60.01% 154.82% -88.95% -
  Horiz. % 27.59% 27.38% 9.74% 11.26% 28.15% 11.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.33 0.40 0.48 0.26 0.72 0.08 26.61%
  YoY % 0.00% -17.50% -16.67% 84.62% -63.89% 800.00% -
  Horiz. % 412.50% 412.50% 500.00% 600.00% 325.00% 900.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 -
P/RPS 1.48 1.23 1.43 1.65 1.50 1.80 0.37 25.97%
  YoY % 20.33% -13.99% -13.33% 10.00% -16.67% 386.49% -
  Horiz. % 400.00% 332.43% 386.49% 445.95% 405.41% 486.49% 100.00%
P/EPS 7.67 6.81 17.22 16.80 9.69 11.66 1.84 26.83%
  YoY % 12.63% -60.45% 2.50% 73.37% -16.90% 533.70% -
  Horiz. % 416.85% 370.11% 935.87% 913.04% 526.63% 633.70% 100.00%
EY 13.04 14.69 5.81 5.95 10.32 8.58 54.29 -21.14%
  YoY % -11.23% 152.84% -2.35% -42.34% 20.28% -84.20% -
  Horiz. % 24.02% 27.06% 10.70% 10.96% 19.01% 15.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.35 0.39 0.52 0.41 0.53 0.08 30.73%
  YoY % 14.29% -10.26% -25.00% 26.83% -22.64% 562.50% -
  Horiz. % 500.00% 437.50% 487.50% 650.00% 512.50% 662.50% 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  113  362  1683 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.49+0.01 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.515+0.01 
 MTAG 0.56+0.02 
 MERIDIAN 0.075+0.005 
 XINGHE 0.250.00 
 MPAY 0.115+0.005 
 CUSCAPI 0.185+0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers