Highlights

[AMVERTON] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     206.82%    YoY -     152.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,194 115,354 142,514 126,552 117,634 98,824 94,318 5.38%
  YoY % 12.00% -19.06% 12.61% 7.58% 19.03% 4.78% -
  Horiz. % 136.98% 122.30% 151.10% 134.18% 124.72% 104.78% 100.00%
PBT 27,698 28,734 13,974 8,776 5,114 18,888 15,368 10.31%
  YoY % -3.61% 105.62% 59.23% 71.61% -72.92% 22.90% -
  Horiz. % 180.23% 186.97% 90.93% 57.11% 33.28% 122.90% 100.00%
Tax -7,100 -2,934 -3,602 -1,552 -766 -3,646 -3,812 10.91%
  YoY % -141.99% 18.55% -132.09% -102.61% 78.99% 4.35% -
  Horiz. % 186.25% 76.97% 94.49% 40.71% 20.09% 95.65% 100.00%
NP 20,598 25,800 10,372 7,224 4,348 15,242 11,556 10.10%
  YoY % -20.16% 148.75% 43.58% 66.15% -71.47% 31.90% -
  Horiz. % 178.25% 223.26% 89.75% 62.51% 37.63% 131.90% 100.00%
NP to SH 18,740 23,728 9,398 6,480 2,564 13,716 10,432 10.25%
  YoY % -21.02% 152.48% 45.03% 152.73% -81.31% 31.48% -
  Horiz. % 179.64% 227.45% 90.09% 62.12% 24.58% 131.48% 100.00%
Tax Rate 25.63 % 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 24.80 % 0.55%
  YoY % 151.03% -60.40% 45.81% 18.02% -22.38% -22.18% -
  Horiz. % 103.35% 41.17% 103.95% 71.29% 60.40% 77.82% 100.00%
Total Cost 108,596 89,554 132,142 119,328 113,286 83,582 82,762 4.63%
  YoY % 21.26% -32.23% 10.74% 5.33% 35.54% 0.99% -
  Horiz. % 131.21% 108.21% 159.67% 144.18% 136.88% 100.99% 100.00%
Net Worth 499,490 489,161 458,972 444,134 428,554 415,828 415,649 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.69% 110.42% 106.85% 103.10% 100.04% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 499,490 489,161 458,972 444,134 428,554 415,828 415,649 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.69% 110.42% 106.85% 103.10% 100.04% 100.00%
NOSH 364,591 365,046 364,263 364,044 366,285 90,594 90,555 26.10%
  YoY % -0.12% 0.21% 0.06% -0.61% 304.31% 0.04% -
  Horiz. % 402.62% 403.12% 402.25% 402.01% 404.49% 100.04% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.94 % 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 12.25 % 4.48%
  YoY % -28.74% 207.28% 27.50% 54.32% -76.01% 25.88% -
  Horiz. % 130.12% 182.61% 59.43% 46.61% 30.20% 125.88% 100.00%
ROE 3.75 % 4.85 % 2.05 % 1.46 % 0.60 % 3.30 % 2.51 % 6.91%
  YoY % -22.68% 136.59% 40.41% 143.33% -81.82% 31.47% -
  Horiz. % 149.40% 193.23% 81.67% 58.17% 23.90% 131.47% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.44 31.60 39.12 34.76 32.12 109.08 104.15 -16.43%
  YoY % 12.15% -19.22% 12.54% 8.22% -70.55% 4.73% -
  Horiz. % 34.03% 30.34% 37.56% 33.37% 30.84% 104.73% 100.00%
EPS 5.14 6.50 2.58 1.78 0.70 15.14 11.52 -12.57%
  YoY % -20.92% 151.94% 44.94% 154.29% -95.38% 31.42% -
  Horiz. % 44.62% 56.42% 22.40% 15.45% 6.08% 131.42% 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 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 -18.24%
  YoY % 2.24% 6.35% 3.28% 4.27% -74.51% 0.00% -
  Horiz. % 29.85% 29.19% 27.45% 26.58% 25.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.39 31.60 39.04 34.67 32.22 27.07 25.84 5.38%
  YoY % 11.99% -19.06% 12.60% 7.60% 19.02% 4.76% -
  Horiz. % 136.96% 122.29% 151.08% 134.17% 124.69% 104.76% 100.00%
EPS 5.13 6.50 2.57 1.78 0.70 3.76 2.86 10.22%
  YoY % -21.08% 152.92% 44.38% 154.29% -81.38% 31.47% -
  Horiz. % 179.37% 227.27% 89.86% 62.24% 24.48% 131.47% 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 1.3682 1.3399 1.2572 1.2166 1.1739 1.1391 1.1386 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.68% 110.42% 106.85% 103.10% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 -
P/RPS 1.19 1.49 1.53 1.70 1.59 0.61 0.33 23.81%
  YoY % -20.13% -2.61% -10.00% 6.92% 160.66% 84.85% -
  Horiz. % 360.61% 451.52% 463.64% 515.15% 481.82% 184.85% 100.00%
P/EPS 8.17 7.23 23.26 33.15 72.86 4.43 2.95 18.49%
  YoY % 13.00% -68.92% -29.83% -54.50% 1,544.70% 50.17% -
  Horiz. % 276.95% 245.08% 788.47% 1,123.73% 2,469.83% 150.17% 100.00%
EY 12.24 13.83 4.30 3.02 1.37 22.60 33.88 -15.59%
  YoY % -11.50% 221.63% 42.38% 120.44% -93.94% -33.29% -
  Horiz. % 36.13% 40.82% 12.69% 8.91% 4.04% 66.71% 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 0.31 0.35 0.48 0.48 0.44 0.15 0.07 28.12%
  YoY % -11.43% -27.08% 0.00% 9.09% 193.33% 114.29% -
  Horiz. % 442.86% 500.00% 685.71% 685.71% 628.57% 214.29% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 -
P/RPS 1.47 1.55 1.25 1.78 1.37 0.67 0.35 26.99%
  YoY % -5.16% 24.00% -29.78% 29.93% 104.48% 91.43% -
  Horiz. % 420.00% 442.86% 357.14% 508.57% 391.43% 191.43% 100.00%
P/EPS 10.12 7.54 18.99 34.83 62.86 4.82 3.13 21.58%
  YoY % 34.22% -60.29% -45.48% -44.59% 1,204.15% 53.99% -
  Horiz. % 323.32% 240.89% 606.71% 1,112.78% 2,008.31% 153.99% 100.00%
EY 9.88 13.27 5.27 2.87 1.59 20.74 32.00 -17.77%
  YoY % -25.55% 151.80% 83.62% 80.50% -92.33% -35.19% -
  Horiz. % 30.88% 41.47% 16.47% 8.97% 4.97% 64.81% 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 0.38 0.37 0.39 0.51 0.38 0.16 0.08 29.62%
  YoY % 2.70% -5.13% -23.53% 34.21% 137.50% 100.00% -
  Horiz. % 475.00% 462.50% 487.50% 637.50% 475.00% 200.00% 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