Highlights

[AMVERTON] YoY Annualized Quarter Result on 2007-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     43.47%    YoY -     31.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 142,514 126,552 117,634 98,824 94,318 86,586 148,870 -0.72%
  YoY % 12.61% 7.58% 19.03% 4.78% 8.93% -41.84% -
  Horiz. % 95.73% 85.01% 79.02% 66.38% 63.36% 58.16% 100.00%
PBT 13,974 8,776 5,114 18,888 15,368 12,612 7,530 10.85%
  YoY % 59.23% 71.61% -72.92% 22.90% 21.85% 67.49% -
  Horiz. % 185.58% 116.55% 67.92% 250.84% 204.09% 167.49% 100.00%
Tax -3,602 -1,552 -766 -3,646 -3,812 -3,164 -2,422 6.84%
  YoY % -132.09% -102.61% 78.99% 4.35% -20.48% -30.64% -
  Horiz. % 148.72% 64.08% 31.63% 150.54% 157.39% 130.64% 100.00%
NP 10,372 7,224 4,348 15,242 11,556 9,448 5,108 12.52%
  YoY % 43.58% 66.15% -71.47% 31.90% 22.31% 84.96% -
  Horiz. % 203.05% 141.43% 85.12% 298.39% 226.23% 184.96% 100.00%
NP to SH 9,398 6,480 2,564 13,716 10,432 7,766 5,108 10.69%
  YoY % 45.03% 152.73% -81.31% 31.48% 34.33% 52.04% -
  Horiz. % 183.99% 126.86% 50.20% 268.52% 204.23% 152.04% 100.00%
Tax Rate 25.78 % 17.68 % 14.98 % 19.30 % 24.80 % 25.09 % 32.16 % -3.62%
  YoY % 45.81% 18.02% -22.38% -22.18% -1.16% -21.98% -
  Horiz. % 80.16% 54.98% 46.58% 60.01% 77.11% 78.02% 100.00%
Total Cost 132,142 119,328 113,286 83,582 82,762 77,138 143,762 -1.39%
  YoY % 10.74% 5.33% 35.54% 0.99% 7.29% -46.34% -
  Horiz. % 91.92% 83.00% 78.80% 58.14% 57.57% 53.66% 100.00%
Net Worth 458,972 444,134 428,554 415,828 415,649 369,292 458,270 0.03%
  YoY % 3.34% 3.64% 3.06% 0.04% 12.55% -19.42% -
  Horiz. % 100.15% 96.92% 93.52% 90.74% 90.70% 80.58% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 458,972 444,134 428,554 415,828 415,649 369,292 458,270 0.03%
  YoY % 3.34% 3.64% 3.06% 0.04% 12.55% -19.42% -
  Horiz. % 100.15% 96.92% 93.52% 90.74% 90.70% 80.58% 100.00%
NOSH 364,263 364,044 366,285 90,594 90,555 90,512 181,134 12.34%
  YoY % 0.06% -0.61% 304.31% 0.04% 0.05% -50.03% -
  Horiz. % 201.10% 200.98% 202.22% 50.01% 49.99% 49.97% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.28 % 5.71 % 3.70 % 15.42 % 12.25 % 10.91 % 3.43 % 13.36%
  YoY % 27.50% 54.32% -76.01% 25.88% 12.28% 218.08% -
  Horiz. % 212.24% 166.47% 107.87% 449.56% 357.14% 318.08% 100.00%
ROE 2.05 % 1.46 % 0.60 % 3.30 % 2.51 % 2.10 % 1.11 % 10.76%
  YoY % 40.41% 143.33% -81.82% 31.47% 19.52% 89.19% -
  Horiz. % 184.68% 131.53% 54.05% 297.30% 226.13% 189.19% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.12 34.76 32.12 109.08 104.15 95.66 82.19 -11.63%
  YoY % 12.54% 8.22% -70.55% 4.73% 8.88% 16.39% -
  Horiz. % 47.60% 42.29% 39.08% 132.72% 126.72% 116.39% 100.00%
EPS 2.58 1.78 0.70 15.14 11.52 8.58 2.82 -1.47%
  YoY % 44.94% 154.29% -95.38% 31.42% 34.27% 204.26% -
  Horiz. % 91.49% 63.12% 24.82% 536.88% 408.51% 304.26% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.2600 1.2200 1.1700 4.5900 4.5900 4.0800 2.5300 -10.96%
  YoY % 3.28% 4.27% -74.51% 0.00% 12.50% 61.26% -
  Horiz. % 49.80% 48.22% 46.25% 181.42% 181.42% 161.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.04 34.67 32.22 27.07 25.84 23.72 40.78 -0.72%
  YoY % 12.60% 7.60% 19.02% 4.76% 8.94% -41.83% -
  Horiz. % 95.73% 85.02% 79.01% 66.38% 63.36% 58.17% 100.00%
EPS 2.57 1.78 0.70 3.76 2.86 2.13 1.40 10.65%
  YoY % 44.38% 154.29% -81.38% 31.47% 34.27% 52.14% -
  Horiz. % 183.57% 127.14% 50.00% 268.57% 204.29% 152.14% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.2572 1.2166 1.1739 1.1391 1.1386 1.0116 1.2553 0.03%
  YoY % 3.34% 3.64% 3.06% 0.04% 12.55% -19.41% -
  Horiz. % 100.15% 96.92% 93.52% 90.74% 90.70% 80.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.6000 0.5900 0.5100 0.6700 0.3400 0.3500 0.6600 -
P/RPS 1.53 1.70 1.59 0.61 0.33 0.37 0.80 11.41%
  YoY % -10.00% 6.92% 160.66% 84.85% -10.81% -53.75% -
  Horiz. % 191.25% 212.50% 198.75% 76.25% 41.25% 46.25% 100.00%
P/EPS 23.26 33.15 72.86 4.43 2.95 4.08 23.40 -0.10%
  YoY % -29.83% -54.50% 1,544.70% 50.17% -27.70% -82.56% -
  Horiz. % 99.40% 141.67% 311.37% 18.93% 12.61% 17.44% 100.00%
EY 4.30 3.02 1.37 22.60 33.88 24.51 4.27 0.12%
  YoY % 42.38% 120.44% -93.94% -33.29% 38.23% 474.00% -
  Horiz. % 100.70% 70.73% 32.08% 529.27% 793.44% 574.00% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.48 0.48 0.44 0.15 0.07 0.09 0.26 10.75%
  YoY % 0.00% 9.09% 193.33% 114.29% -22.22% -65.38% -
  Horiz. % 184.62% 184.62% 169.23% 57.69% 26.92% 34.62% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.4900 0.6200 0.4400 0.7300 0.3600 0.3700 0.6200 -
P/RPS 1.25 1.78 1.37 0.67 0.35 0.39 0.75 8.88%
  YoY % -29.78% 29.93% 104.48% 91.43% -10.26% -48.00% -
  Horiz. % 166.67% 237.33% 182.67% 89.33% 46.67% 52.00% 100.00%
P/EPS 18.99 34.83 62.86 4.82 3.13 4.31 21.99 -2.41%
  YoY % -45.48% -44.59% 1,204.15% 53.99% -27.38% -80.40% -
  Horiz. % 86.36% 158.39% 285.86% 21.92% 14.23% 19.60% 100.00%
EY 5.27 2.87 1.59 20.74 32.00 23.19 4.55 2.48%
  YoY % 83.62% 80.50% -92.33% -35.19% 37.99% 409.67% -
  Horiz. % 115.82% 63.08% 34.95% 455.82% 703.30% 509.67% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.39 0.51 0.38 0.16 0.08 0.09 0.25 7.69%
  YoY % -23.53% 34.21% 137.50% 100.00% -11.11% -64.00% -
  Horiz. % 156.00% 204.00% 152.00% 64.00% 32.00% 36.00% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers