Highlights

[AMVERTON] YoY Annualized Quarter Result on 2008-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     160.57%    YoY -     -81.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 115,354 142,514 126,552 117,634 98,824 94,318 86,586 4.89%
  YoY % -19.06% 12.61% 7.58% 19.03% 4.78% 8.93% -
  Horiz. % 133.22% 164.59% 146.16% 135.86% 114.13% 108.93% 100.00%
PBT 28,734 13,974 8,776 5,114 18,888 15,368 12,612 14.70%
  YoY % 105.62% 59.23% 71.61% -72.92% 22.90% 21.85% -
  Horiz. % 227.83% 110.80% 69.58% 40.55% 149.76% 121.85% 100.00%
Tax -2,934 -3,602 -1,552 -766 -3,646 -3,812 -3,164 -1.25%
  YoY % 18.55% -132.09% -102.61% 78.99% 4.35% -20.48% -
  Horiz. % 92.73% 113.84% 49.05% 24.21% 115.23% 120.48% 100.00%
NP 25,800 10,372 7,224 4,348 15,242 11,556 9,448 18.22%
  YoY % 148.75% 43.58% 66.15% -71.47% 31.90% 22.31% -
  Horiz. % 273.07% 109.78% 76.46% 46.02% 161.33% 122.31% 100.00%
NP to SH 23,728 9,398 6,480 2,564 13,716 10,432 7,766 20.45%
  YoY % 152.48% 45.03% 152.73% -81.31% 31.48% 34.33% -
  Horiz. % 305.54% 121.01% 83.44% 33.02% 176.62% 134.33% 100.00%
Tax Rate 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 24.80 % 25.09 % -13.91%
  YoY % -60.40% 45.81% 18.02% -22.38% -22.18% -1.16% -
  Horiz. % 40.69% 102.75% 70.47% 59.71% 76.92% 98.84% 100.00%
Total Cost 89,554 132,142 119,328 113,286 83,582 82,762 77,138 2.52%
  YoY % -32.23% 10.74% 5.33% 35.54% 0.99% 7.29% -
  Horiz. % 116.10% 171.31% 154.69% 146.86% 108.35% 107.29% 100.00%
Net Worth 489,161 458,972 444,134 428,554 415,828 415,649 369,292 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.46% 124.28% 120.27% 116.05% 112.60% 112.55% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 489,161 458,972 444,134 428,554 415,828 415,649 369,292 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.46% 124.28% 120.27% 116.05% 112.60% 112.55% 100.00%
NOSH 365,046 364,263 364,044 366,285 90,594 90,555 90,512 26.15%
  YoY % 0.21% 0.06% -0.61% 304.31% 0.04% 0.05% -
  Horiz. % 403.31% 402.44% 402.20% 404.68% 100.09% 100.05% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 12.25 % 10.91 % 12.71%
  YoY % 207.28% 27.50% 54.32% -76.01% 25.88% 12.28% -
  Horiz. % 205.04% 66.73% 52.34% 33.91% 141.34% 112.28% 100.00%
ROE 4.85 % 2.05 % 1.46 % 0.60 % 3.30 % 2.51 % 2.10 % 14.96%
  YoY % 136.59% 40.41% 143.33% -81.82% 31.47% 19.52% -
  Horiz. % 230.95% 97.62% 69.52% 28.57% 157.14% 119.52% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.60 39.12 34.76 32.12 109.08 104.15 95.66 -16.85%
  YoY % -19.22% 12.54% 8.22% -70.55% 4.73% 8.88% -
  Horiz. % 33.03% 40.89% 36.34% 33.58% 114.03% 108.88% 100.00%
EPS 6.50 2.58 1.78 0.70 15.14 11.52 8.58 -4.52%
  YoY % 151.94% 44.94% 154.29% -95.38% 31.42% 34.27% -
  Horiz. % 75.76% 30.07% 20.75% 8.16% 176.46% 134.27% 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 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 4.0800 -16.93%
  YoY % 6.35% 3.28% 4.27% -74.51% 0.00% 12.50% -
  Horiz. % 32.84% 30.88% 29.90% 28.68% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.60 39.04 34.67 32.22 27.07 25.84 23.72 4.89%
  YoY % -19.06% 12.60% 7.60% 19.02% 4.76% 8.94% -
  Horiz. % 133.22% 164.59% 146.16% 135.83% 114.12% 108.94% 100.00%
EPS 6.50 2.57 1.78 0.70 3.76 2.86 2.13 20.43%
  YoY % 152.92% 44.38% 154.29% -81.38% 31.47% 34.27% -
  Horiz. % 305.16% 120.66% 83.57% 32.86% 176.53% 134.27% 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 1.3399 1.2572 1.2166 1.1739 1.1391 1.1386 1.0116 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.45% 124.28% 120.26% 116.04% 112.60% 112.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 0.3500 -
P/RPS 1.49 1.53 1.70 1.59 0.61 0.33 0.37 26.12%
  YoY % -2.61% -10.00% 6.92% 160.66% 84.85% -10.81% -
  Horiz. % 402.70% 413.51% 459.46% 429.73% 164.86% 89.19% 100.00%
P/EPS 7.23 23.26 33.15 72.86 4.43 2.95 4.08 10.00%
  YoY % -68.92% -29.83% -54.50% 1,544.70% 50.17% -27.70% -
  Horiz. % 177.21% 570.10% 812.50% 1,785.78% 108.58% 72.30% 100.00%
EY 13.83 4.30 3.02 1.37 22.60 33.88 24.51 -9.09%
  YoY % 221.63% 42.38% 120.44% -93.94% -33.29% 38.23% -
  Horiz. % 56.43% 17.54% 12.32% 5.59% 92.21% 138.23% 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 0.35 0.48 0.48 0.44 0.15 0.07 0.09 25.39%
  YoY % -27.08% 0.00% 9.09% 193.33% 114.29% -22.22% -
  Horiz. % 388.89% 533.33% 533.33% 488.89% 166.67% 77.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 0.3700 -
P/RPS 1.55 1.25 1.78 1.37 0.67 0.35 0.39 25.84%
  YoY % 24.00% -29.78% 29.93% 104.48% 91.43% -10.26% -
  Horiz. % 397.44% 320.51% 456.41% 351.28% 171.79% 89.74% 100.00%
P/EPS 7.54 18.99 34.83 62.86 4.82 3.13 4.31 9.76%
  YoY % -60.29% -45.48% -44.59% 1,204.15% 53.99% -27.38% -
  Horiz. % 174.94% 440.60% 808.12% 1,458.47% 111.83% 72.62% 100.00%
EY 13.27 5.27 2.87 1.59 20.74 32.00 23.19 -8.88%
  YoY % 151.80% 83.62% 80.50% -92.33% -35.19% 37.99% -
  Horiz. % 57.22% 22.73% 12.38% 6.86% 89.44% 137.99% 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 0.37 0.39 0.51 0.38 0.16 0.08 0.09 26.56%
  YoY % -5.13% -23.53% 34.21% 137.50% 100.00% -11.11% -
  Horiz. % 411.11% 433.33% 566.67% 422.22% 177.78% 88.89% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers