Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     142.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 153,712 141,791 140,197 139,682 125,369 143,160 120,891 4.08%
  YoY % 8.41% 1.14% 0.37% 11.42% -12.43% 18.42% -
  Horiz. % 127.15% 117.29% 115.97% 115.54% 103.70% 118.42% 100.00%
PBT 52,360 45,475 37,859 33,063 15,590 18,413 21,063 16.38%
  YoY % 15.14% 20.12% 14.51% 112.08% -15.33% -12.58% -
  Horiz. % 248.59% 215.90% 179.74% 156.97% 74.02% 87.42% 100.00%
Tax -13,037 -12,375 -9,259 -6,075 -4,079 -3,513 -1,388 45.23%
  YoY % -5.35% -33.65% -52.41% -48.93% -16.11% -153.10% -
  Horiz. % 939.27% 891.57% 667.07% 437.68% 293.88% 253.10% 100.00%
NP 39,323 33,100 28,600 26,988 11,511 14,900 19,675 12.23%
  YoY % 18.80% 15.73% 5.97% 134.45% -22.74% -24.27% -
  Horiz. % 199.86% 168.23% 145.36% 137.17% 58.51% 75.73% 100.00%
NP to SH 34,948 32,079 27,133 25,208 10,398 14,047 18,710 10.97%
  YoY % 8.94% 18.23% 7.64% 142.43% -25.98% -24.92% -
  Horiz. % 186.79% 171.45% 145.02% 134.73% 55.57% 75.08% 100.00%
Tax Rate 24.90 % 27.21 % 24.46 % 18.37 % 26.16 % 19.08 % 6.59 % 24.79%
  YoY % -8.49% 11.24% 33.15% -29.78% 37.11% 189.53% -
  Horiz. % 377.85% 412.90% 371.17% 278.76% 396.97% 289.53% 100.00%
Total Cost 114,389 108,691 111,597 112,694 113,858 128,260 101,216 2.06%
  YoY % 5.24% -2.60% -0.97% -1.02% -11.23% 26.72% -
  Horiz. % 113.01% 107.39% 110.26% 111.34% 112.49% 126.72% 100.00%
Net Worth 580,640 547,423 518,558 489,261 464,079 453,756 438,636 4.78%
  YoY % 6.07% 5.57% 5.99% 5.43% 2.27% 3.45% -
  Horiz. % 132.37% 124.80% 118.22% 111.54% 105.80% 103.45% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 5,474 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 17.06 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 580,640 547,423 518,558 489,261 464,079 453,756 438,636 4.78%
  YoY % 6.07% 5.57% 5.99% 5.43% 2.27% 3.45% -
  Horiz. % 132.37% 124.80% 118.22% 111.54% 105.80% 103.45% 100.00%
NOSH 365,182 364,948 365,181 365,120 365,416 363,005 362,509 0.12%
  YoY % 0.06% -0.06% 0.02% -0.08% 0.66% 0.14% -
  Horiz. % 100.74% 100.67% 100.74% 100.72% 100.80% 100.14% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.58 % 23.34 % 20.40 % 19.32 % 9.18 % 10.41 % 16.27 % 7.83%
  YoY % 9.60% 14.41% 5.59% 110.46% -11.82% -36.02% -
  Horiz. % 157.22% 143.45% 125.38% 118.75% 56.42% 63.98% 100.00%
ROE 6.02 % 5.86 % 5.23 % 5.15 % 2.24 % 3.10 % 4.27 % 5.89%
  YoY % 2.73% 12.05% 1.55% 129.91% -27.74% -27.40% -
  Horiz. % 140.98% 137.24% 122.48% 120.61% 52.46% 72.60% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.09 38.85 38.39 38.26 34.31 39.44 33.35 3.95%
  YoY % 8.34% 1.20% 0.34% 11.51% -13.01% 18.26% -
  Horiz. % 126.21% 116.49% 115.11% 114.72% 102.88% 118.26% 100.00%
EPS 9.57 8.79 7.43 6.91 2.85 3.87 5.16 10.84%
  YoY % 8.87% 18.30% 7.53% 142.46% -26.36% -25.00% -
  Horiz. % 185.47% 170.35% 143.99% 133.91% 55.23% 75.00% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5900 1.5000 1.4200 1.3400 1.2700 1.2500 1.2100 4.65%
  YoY % 6.00% 5.63% 5.97% 5.51% 1.60% 3.31% -
  Horiz. % 131.40% 123.97% 117.36% 110.74% 104.96% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.11 38.84 38.40 38.26 34.34 39.22 33.12 4.08%
  YoY % 8.42% 1.15% 0.37% 11.42% -12.44% 18.42% -
  Horiz. % 127.14% 117.27% 115.94% 115.52% 103.68% 118.42% 100.00%
EPS 9.57 8.79 7.43 6.91 2.85 3.85 5.13 10.95%
  YoY % 8.87% 18.30% 7.53% 142.46% -25.97% -24.95% -
  Horiz. % 186.55% 171.35% 144.83% 134.70% 55.56% 75.05% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5905 1.4995 1.4205 1.3402 1.2712 1.2430 1.2015 4.78%
  YoY % 6.07% 5.56% 5.99% 5.43% 2.27% 3.45% -
  Horiz. % 132.38% 124.80% 118.23% 111.54% 105.80% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8000 0.9750 0.4700 0.4400 0.5100 0.6000 0.3200 -
P/RPS 1.90 2.51 1.22 1.15 1.49 1.52 0.96 12.04%
  YoY % -24.30% 105.74% 6.09% -22.82% -1.97% 58.33% -
  Horiz. % 197.92% 261.46% 127.08% 119.79% 155.21% 158.33% 100.00%
P/EPS 8.36 11.09 6.33 6.37 17.92 15.51 6.20 5.11%
  YoY % -24.62% 75.20% -0.63% -64.45% 15.54% 150.16% -
  Horiz. % 134.84% 178.87% 102.10% 102.74% 289.03% 250.16% 100.00%
EY 11.96 9.02 15.81 15.69 5.58 6.45 16.13 -4.86%
  YoY % 32.59% -42.95% 0.76% 181.18% -13.49% -60.01% -
  Horiz. % 74.15% 55.92% 98.02% 97.27% 34.59% 39.99% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.65 0.33 0.33 0.40 0.48 0.26 11.51%
  YoY % -23.08% 96.97% 0.00% -17.50% -16.67% 84.62% -
  Horiz. % 192.31% 250.00% 126.92% 126.92% 153.85% 184.62% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 -
Price 0.9200 1.0700 0.5700 0.4700 0.4900 0.6500 0.5000 -
P/RPS 2.19 2.75 1.48 1.23 1.43 1.65 1.50 6.51%
  YoY % -20.36% 85.81% 20.33% -13.99% -13.33% 10.00% -
  Horiz. % 146.00% 183.33% 98.67% 82.00% 95.33% 110.00% 100.00%
P/EPS 9.61 12.17 7.67 6.81 17.22 16.80 9.69 -0.14%
  YoY % -21.04% 58.67% 12.63% -60.45% 2.50% 73.37% -
  Horiz. % 99.17% 125.59% 79.15% 70.28% 177.71% 173.37% 100.00%
EY 10.40 8.21 13.04 14.69 5.81 5.95 10.32 0.13%
  YoY % 26.67% -37.04% -11.23% 152.84% -2.35% -42.34% -
  Horiz. % 100.78% 79.55% 126.36% 142.34% 56.30% 57.66% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.58 0.71 0.40 0.35 0.39 0.52 0.41 5.95%
  YoY % -18.31% 77.50% 14.29% -10.26% -25.00% 26.83% -
  Horiz. % 141.46% 173.17% 97.56% 85.37% 95.12% 126.83% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers