Highlights

[AMVERTON] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     5.12%    YoY -     45.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 119,708 129,194 115,354 142,514 126,552 117,634 98,824 3.24%
  YoY % -7.34% 12.00% -19.06% 12.61% 7.58% 19.03% -
  Horiz. % 121.13% 130.73% 116.73% 144.21% 128.06% 119.03% 100.00%
PBT 25,108 27,698 28,734 13,974 8,776 5,114 18,888 4.85%
  YoY % -9.35% -3.61% 105.62% 59.23% 71.61% -72.92% -
  Horiz. % 132.93% 146.64% 152.13% 73.98% 46.46% 27.08% 100.00%
Tax -5,920 -7,100 -2,934 -3,602 -1,552 -766 -3,646 8.41%
  YoY % 16.62% -141.99% 18.55% -132.09% -102.61% 78.99% -
  Horiz. % 162.37% 194.73% 80.47% 98.79% 42.57% 21.01% 100.00%
NP 19,188 20,598 25,800 10,372 7,224 4,348 15,242 3.91%
  YoY % -6.85% -20.16% 148.75% 43.58% 66.15% -71.47% -
  Horiz. % 125.89% 135.14% 169.27% 68.05% 47.40% 28.53% 100.00%
NP to SH 17,824 18,740 23,728 9,398 6,480 2,564 13,716 4.46%
  YoY % -4.89% -21.02% 152.48% 45.03% 152.73% -81.31% -
  Horiz. % 129.95% 136.63% 173.00% 68.52% 47.24% 18.69% 100.00%
Tax Rate 23.58 % 25.63 % 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 3.39%
  YoY % -8.00% 151.03% -60.40% 45.81% 18.02% -22.38% -
  Horiz. % 122.18% 132.80% 52.90% 133.58% 91.61% 77.62% 100.00%
Total Cost 100,520 108,596 89,554 132,142 119,328 113,286 83,582 3.12%
  YoY % -7.44% 21.26% -32.23% 10.74% 5.33% 35.54% -
  Horiz. % 120.27% 129.93% 107.15% 158.10% 142.77% 135.54% 100.00%
Net Worth 525,954 499,490 489,161 458,972 444,134 428,554 415,828 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.12% 117.64% 110.38% 106.81% 103.06% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 525,954 499,490 489,161 458,972 444,134 428,554 415,828 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.12% 117.64% 110.38% 106.81% 103.06% 100.00%
NOSH 365,245 364,591 365,046 364,263 364,044 366,285 90,594 26.13%
  YoY % 0.18% -0.12% 0.21% 0.06% -0.61% 304.31% -
  Horiz. % 403.17% 402.44% 402.95% 402.08% 401.84% 404.31% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.03 % 15.94 % 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 0.65%
  YoY % 0.56% -28.74% 207.28% 27.50% 54.32% -76.01% -
  Horiz. % 103.96% 103.37% 145.07% 47.21% 37.03% 23.99% 100.00%
ROE 3.39 % 3.75 % 4.85 % 2.05 % 1.46 % 0.60 % 3.30 % 0.45%
  YoY % -9.60% -22.68% 136.59% 40.41% 143.33% -81.82% -
  Horiz. % 102.73% 113.64% 146.97% 62.12% 44.24% 18.18% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.77 35.44 31.60 39.12 34.76 32.12 109.08 -18.15%
  YoY % -7.53% 12.15% -19.22% 12.54% 8.22% -70.55% -
  Horiz. % 30.04% 32.49% 28.97% 35.86% 31.87% 29.45% 100.00%
EPS 4.88 5.14 6.50 2.58 1.78 0.70 15.14 -17.18%
  YoY % -5.06% -20.92% 151.94% 44.94% 154.29% -95.38% -
  Horiz. % 32.23% 33.95% 42.93% 17.04% 11.76% 4.62% 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 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 -17.55%
  YoY % 5.11% 2.24% 6.35% 3.28% 4.27% -74.51% -
  Horiz. % 31.37% 29.85% 29.19% 27.45% 26.58% 25.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.79 35.39 31.60 39.04 34.67 32.22 27.07 3.24%
  YoY % -7.35% 11.99% -19.06% 12.60% 7.60% 19.02% -
  Horiz. % 121.13% 130.74% 116.73% 144.22% 128.08% 119.02% 100.00%
EPS 4.88 5.13 6.50 2.57 1.78 0.70 3.76 4.44%
  YoY % -4.87% -21.08% 152.92% 44.38% 154.29% -81.38% -
  Horiz. % 129.79% 136.44% 172.87% 68.35% 47.34% 18.62% 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 1.4407 1.3682 1.3399 1.2572 1.2166 1.1739 1.1391 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.11% 117.63% 110.37% 106.80% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 -
P/RPS 3.11 1.19 1.49 1.53 1.70 1.59 0.61 31.16%
  YoY % 161.34% -20.13% -2.61% -10.00% 6.92% 160.66% -
  Horiz. % 509.84% 195.08% 244.26% 250.82% 278.69% 260.66% 100.00%
P/EPS 20.90 8.17 7.23 23.26 33.15 72.86 4.43 29.48%
  YoY % 155.81% 13.00% -68.92% -29.83% -54.50% 1,544.70% -
  Horiz. % 471.78% 184.42% 163.21% 525.06% 748.31% 1,644.70% 100.00%
EY 4.78 12.24 13.83 4.30 3.02 1.37 22.60 -22.79%
  YoY % -60.95% -11.50% 221.63% 42.38% 120.44% -93.94% -
  Horiz. % 21.15% 54.16% 61.19% 19.03% 13.36% 6.06% 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 0.71 0.31 0.35 0.48 0.48 0.44 0.15 29.55%
  YoY % 129.03% -11.43% -27.08% 0.00% 9.09% 193.33% -
  Horiz. % 473.33% 206.67% 233.33% 320.00% 320.00% 293.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 -
Price 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 -
P/RPS 2.76 1.47 1.55 1.25 1.78 1.37 0.67 26.58%
  YoY % 87.76% -5.16% 24.00% -29.78% 29.93% 104.48% -
  Horiz. % 411.94% 219.40% 231.34% 186.57% 265.67% 204.48% 100.00%
P/EPS 18.55 10.12 7.54 18.99 34.83 62.86 4.82 25.16%
  YoY % 83.30% 34.22% -60.29% -45.48% -44.59% 1,204.15% -
  Horiz. % 384.85% 209.96% 156.43% 393.98% 722.61% 1,304.15% 100.00%
EY 5.39 9.88 13.27 5.27 2.87 1.59 20.74 -20.10%
  YoY % -45.45% -25.55% 151.80% 83.62% 80.50% -92.33% -
  Horiz. % 25.99% 47.64% 63.98% 25.41% 13.84% 7.67% 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 0.63 0.38 0.37 0.39 0.51 0.38 0.16 25.64%
  YoY % 65.79% 2.70% -5.13% -23.53% 34.21% 137.50% -
  Horiz. % 393.75% 237.50% 231.25% 243.75% 318.75% 237.50% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers