Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     -25.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 141,791 140,197 139,682 125,369 143,160 120,891 124,808 2.15%
  YoY % 1.14% 0.37% 11.42% -12.43% 18.42% -3.14% -
  Horiz. % 113.61% 112.33% 111.92% 100.45% 114.70% 96.86% 100.00%
PBT 45,475 37,859 33,063 15,590 18,413 21,063 27,664 8.63%
  YoY % 20.12% 14.51% 112.08% -15.33% -12.58% -23.86% -
  Horiz. % 164.38% 136.85% 119.52% 56.35% 66.56% 76.14% 100.00%
Tax -12,375 -9,259 -6,075 -4,079 -3,513 -1,388 -6,737 10.66%
  YoY % -33.65% -52.41% -48.93% -16.11% -153.10% 79.40% -
  Horiz. % 183.69% 137.44% 90.17% 60.55% 52.14% 20.60% 100.00%
NP 33,100 28,600 26,988 11,511 14,900 19,675 20,927 7.93%
  YoY % 15.73% 5.97% 134.45% -22.74% -24.27% -5.98% -
  Horiz. % 158.17% 136.67% 128.96% 55.01% 71.20% 94.02% 100.00%
NP to SH 32,079 27,133 25,208 10,398 14,047 18,710 19,288 8.84%
  YoY % 18.23% 7.64% 142.43% -25.98% -24.92% -3.00% -
  Horiz. % 166.32% 140.67% 130.69% 53.91% 72.83% 97.00% 100.00%
Tax Rate 27.21 % 24.46 % 18.37 % 26.16 % 19.08 % 6.59 % 24.35 % 1.87%
  YoY % 11.24% 33.15% -29.78% 37.11% 189.53% -72.94% -
  Horiz. % 111.75% 100.45% 75.44% 107.43% 78.36% 27.06% 100.00%
Total Cost 108,691 111,597 112,694 113,858 128,260 101,216 103,881 0.76%
  YoY % -2.60% -0.97% -1.02% -11.23% 26.72% -2.57% -
  Horiz. % 104.63% 107.43% 108.48% 109.60% 123.47% 97.43% 100.00%
Net Worth 547,423 518,558 489,261 464,079 453,756 438,636 424,445 4.33%
  YoY % 5.57% 5.99% 5.43% 2.27% 3.45% 3.34% -
  Horiz. % 128.97% 122.17% 115.27% 109.34% 106.91% 103.34% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,474 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.06 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 547,423 518,558 489,261 464,079 453,756 438,636 424,445 4.33%
  YoY % 5.57% 5.99% 5.43% 2.27% 3.45% 3.34% -
  Horiz. % 128.97% 122.17% 115.27% 109.34% 106.91% 103.34% 100.00%
NOSH 364,948 365,181 365,120 365,416 363,005 362,509 362,773 0.10%
  YoY % -0.06% 0.02% -0.08% 0.66% 0.14% -0.07% -
  Horiz. % 100.60% 100.66% 100.65% 100.73% 100.06% 99.93% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 23.34 % 20.40 % 19.32 % 9.18 % 10.41 % 16.27 % 16.77 % 5.66%
  YoY % 14.41% 5.59% 110.46% -11.82% -36.02% -2.98% -
  Horiz. % 139.18% 121.65% 115.21% 54.74% 62.08% 97.02% 100.00%
ROE 5.86 % 5.23 % 5.15 % 2.24 % 3.10 % 4.27 % 4.54 % 4.34%
  YoY % 12.05% 1.55% 129.91% -27.74% -27.40% -5.95% -
  Horiz. % 129.07% 115.20% 113.44% 49.34% 68.28% 94.05% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.85 38.39 38.26 34.31 39.44 33.35 34.40 2.05%
  YoY % 1.20% 0.34% 11.51% -13.01% 18.26% -3.05% -
  Horiz. % 112.94% 111.60% 111.22% 99.74% 114.65% 96.95% 100.00%
EPS 8.79 7.43 6.91 2.85 3.87 5.16 5.32 8.72%
  YoY % 18.30% 7.53% 142.46% -26.36% -25.00% -3.01% -
  Horiz. % 165.23% 139.66% 129.89% 53.57% 72.74% 96.99% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.5000 1.4200 1.3400 1.2700 1.2500 1.2100 1.1700 4.22%
  YoY % 5.63% 5.97% 5.51% 1.60% 3.31% 3.42% -
  Horiz. % 128.21% 121.37% 114.53% 108.55% 106.84% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.84 38.40 38.26 34.34 39.22 33.12 34.19 2.15%
  YoY % 1.15% 0.37% 11.42% -12.44% 18.42% -3.13% -
  Horiz. % 113.60% 112.31% 111.90% 100.44% 114.71% 96.87% 100.00%
EPS 8.79 7.43 6.91 2.85 3.85 5.13 5.28 8.86%
  YoY % 18.30% 7.53% 142.46% -25.97% -24.95% -2.84% -
  Horiz. % 166.48% 140.72% 130.87% 53.98% 72.92% 97.16% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4995 1.4205 1.3402 1.2712 1.2430 1.2015 1.1627 4.33%
  YoY % 5.56% 5.99% 5.43% 2.27% 3.45% 3.34% -
  Horiz. % 128.97% 122.17% 115.27% 109.33% 106.91% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.9750 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 -
P/RPS 2.51 1.22 1.15 1.49 1.52 0.96 2.44 0.47%
  YoY % 105.74% 6.09% -22.82% -1.97% 58.33% -60.66% -
  Horiz. % 102.87% 50.00% 47.13% 61.07% 62.30% 39.34% 100.00%
P/EPS 11.09 6.33 6.37 17.92 15.51 6.20 15.80 -5.72%
  YoY % 75.20% -0.63% -64.45% 15.54% 150.16% -60.76% -
  Horiz. % 70.19% 40.06% 40.32% 113.42% 98.16% 39.24% 100.00%
EY 9.02 15.81 15.69 5.58 6.45 16.13 6.33 6.07%
  YoY % -42.95% 0.76% 181.18% -13.49% -60.01% 154.82% -
  Horiz. % 142.50% 249.76% 247.87% 88.15% 101.90% 254.82% 100.00%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.65 0.33 0.33 0.40 0.48 0.26 0.72 -1.69%
  YoY % 96.97% 0.00% -17.50% -16.67% 84.62% -63.89% -
  Horiz. % 90.28% 45.83% 45.83% 55.56% 66.67% 36.11% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 -
Price 1.0700 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 -
P/RPS 2.75 1.48 1.23 1.43 1.65 1.50 1.80 7.31%
  YoY % 85.81% 20.33% -13.99% -13.33% 10.00% -16.67% -
  Horiz. % 152.78% 82.22% 68.33% 79.44% 91.67% 83.33% 100.00%
P/EPS 12.17 7.67 6.81 17.22 16.80 9.69 11.66 0.72%
  YoY % 58.67% 12.63% -60.45% 2.50% 73.37% -16.90% -
  Horiz. % 104.37% 65.78% 58.40% 147.68% 144.08% 83.10% 100.00%
EY 8.21 13.04 14.69 5.81 5.95 10.32 8.58 -0.73%
  YoY % -37.04% -11.23% 152.84% -2.35% -42.34% 20.28% -
  Horiz. % 95.69% 151.98% 171.21% 67.72% 69.35% 120.28% 100.00%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.71 0.40 0.35 0.39 0.52 0.41 0.53 4.99%
  YoY % 77.50% 14.29% -10.26% -25.00% 26.83% -22.64% -
  Horiz. % 133.96% 75.47% 66.04% 73.58% 98.11% 77.36% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers