Highlights

[AMVERTON] YoY Annualized Quarter Result on 2005-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     4.93%    YoY -     20.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 120,891 124,808 91,980 96,554 138,746 104,366 123,197 -0.31%
  YoY % -3.14% 35.69% -4.74% -30.41% 32.94% -15.29% -
  Horiz. % 98.13% 101.31% 74.66% 78.37% 112.62% 84.71% 100.00%
PBT 21,063 27,664 24,398 12,365 11,959 3,890 14,632 6.25%
  YoY % -23.86% 13.39% 97.32% 3.39% 207.43% -73.41% -
  Horiz. % 143.95% 189.07% 166.74% 84.51% 81.73% 26.59% 100.00%
Tax -1,388 -6,737 -4,357 -2,116 -4,847 -1,391 -7,998 -25.29%
  YoY % 79.40% -54.62% -105.91% 56.34% -248.45% 82.61% -
  Horiz. % 17.35% 84.23% 54.48% 26.46% 60.60% 17.39% 100.00%
NP 19,675 20,927 20,041 10,249 7,112 2,499 6,634 19.84%
  YoY % -5.98% 4.42% 95.54% 44.11% 184.59% -62.33% -
  Horiz. % 296.58% 315.45% 302.10% 154.49% 107.21% 37.67% 100.00%
NP to SH 18,710 19,288 18,680 8,544 7,112 2,499 6,634 18.85%
  YoY % -3.00% 3.25% 118.63% 20.13% 184.59% -62.33% -
  Horiz. % 282.03% 290.74% 281.58% 128.79% 107.21% 37.67% 100.00%
Tax Rate 6.59 % 24.35 % 17.86 % 17.11 % 40.53 % 35.76 % 54.66 % -29.69%
  YoY % -72.94% 36.34% 4.38% -57.78% 13.34% -34.58% -
  Horiz. % 12.06% 44.55% 32.67% 31.30% 74.15% 65.42% 100.00%
Total Cost 101,216 103,881 71,939 86,305 131,634 101,867 116,563 -2.32%
  YoY % -2.57% 44.40% -16.65% -34.44% 29.22% -12.61% -
  Horiz. % 86.83% 89.12% 61.72% 74.04% 112.93% 87.39% 100.00%
Net Worth 438,636 424,445 409,291 409,472 463,608 457,476 438,796 -0.01%
  YoY % 3.34% 3.70% -0.04% -11.68% 1.34% 4.26% -
  Horiz. % 99.96% 96.73% 93.28% 93.32% 105.65% 104.26% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 1,358 2,264 - - - -
  YoY % 0.00% 0.00% -40.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.97% 100.00% - - -
Div Payout % - % - % 7.27 % 26.51 % - % - % - % -
  YoY % 0.00% 0.00% -72.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 27.42% 100.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 438,636 424,445 409,291 409,472 463,608 457,476 438,796 -0.01%
  YoY % 3.34% 3.70% -0.04% -11.68% 1.34% 4.26% -
  Horiz. % 99.96% 96.73% 93.28% 93.32% 105.65% 104.26% 100.00%
NOSH 362,509 362,773 90,551 90,591 181,097 181,538 181,320 12.23%
  YoY % -0.07% 300.63% -0.04% -49.98% -0.24% 0.12% -
  Horiz. % 199.93% 200.07% 49.94% 49.96% 99.88% 100.12% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.27 % 16.77 % 21.79 % 10.61 % 5.13 % 2.39 % 5.38 % 20.23%
  YoY % -2.98% -23.04% 105.37% 106.82% 114.64% -55.58% -
  Horiz. % 302.42% 311.71% 405.02% 197.21% 95.35% 44.42% 100.00%
ROE 4.27 % 4.54 % 4.56 % 2.09 % 1.53 % 0.55 % 1.51 % 18.90%
  YoY % -5.95% -0.44% 118.18% 36.60% 178.18% -63.58% -
  Horiz. % 282.78% 300.66% 301.99% 138.41% 101.32% 36.42% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.35 34.40 101.58 106.58 76.61 57.49 67.94 -11.17%
  YoY % -3.05% -66.14% -4.69% 39.12% 33.26% -15.38% -
  Horiz. % 49.09% 50.63% 149.51% 156.87% 112.76% 84.62% 100.00%
EPS 5.16 5.32 20.63 9.44 3.93 1.38 3.66 5.89%
  YoY % -3.01% -74.21% 118.54% 140.20% 184.78% -62.30% -
  Horiz. % 140.98% 145.36% 563.66% 257.92% 107.38% 37.70% 100.00%
DPS 0.00 0.00 1.50 2.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 100.00% - - -
NAPS 1.2100 1.1700 4.5200 4.5200 2.5600 2.5200 2.4200 -10.90%
  YoY % 3.42% -74.12% 0.00% 76.56% 1.59% 4.13% -
  Horiz. % 50.00% 48.35% 186.78% 186.78% 105.79% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.12 34.19 25.20 26.45 38.01 28.59 33.75 -0.31%
  YoY % -3.13% 35.67% -4.73% -30.41% 32.95% -15.29% -
  Horiz. % 98.13% 101.30% 74.67% 78.37% 112.62% 84.71% 100.00%
EPS 5.13 5.28 5.12 2.34 1.95 0.68 1.82 18.83%
  YoY % -2.84% 3.13% 118.80% 20.00% 186.76% -62.64% -
  Horiz. % 281.87% 290.11% 281.32% 128.57% 107.14% 37.36% 100.00%
DPS 0.00 0.00 0.37 0.62 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -40.32% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.68% 100.00% - - -
NAPS 1.2015 1.1627 1.1212 1.1216 1.2699 1.2531 1.2020 -0.01%
  YoY % 3.34% 3.70% -0.04% -11.68% 1.34% 4.25% -
  Horiz. % 99.96% 96.73% 93.28% 93.31% 105.65% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.3200 0.8400 0.3600 0.3700 0.6200 0.7000 0.4000 -
P/RPS 0.96 2.44 0.35 0.35 0.81 1.22 0.59 8.44%
  YoY % -60.66% 597.14% 0.00% -56.79% -33.61% 106.78% -
  Horiz. % 162.71% 413.56% 59.32% 59.32% 137.29% 206.78% 100.00%
P/EPS 6.20 15.80 1.75 3.92 15.79 50.85 10.93 -9.01%
  YoY % -60.76% 802.86% -55.36% -75.17% -68.95% 365.23% -
  Horiz. % 56.72% 144.56% 16.01% 35.86% 144.46% 465.23% 100.00%
EY 16.13 6.33 57.30 25.49 6.33 1.97 9.15 9.90%
  YoY % 154.82% -88.95% 124.79% 302.69% 221.32% -78.47% -
  Horiz. % 176.28% 69.18% 626.23% 278.58% 69.18% 21.53% 100.00%
DY 0.00 0.00 4.17 6.76 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -38.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.69% 100.00% - - -
P/NAPS 0.26 0.72 0.08 0.08 0.24 0.28 0.17 7.33%
  YoY % -63.89% 800.00% 0.00% -66.67% -14.29% 64.71% -
  Horiz. % 152.94% 423.53% 47.06% 47.06% 141.18% 164.71% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.5000 0.6200 0.3800 0.3500 0.6100 0.9400 0.3800 -
P/RPS 1.50 1.80 0.37 0.33 0.80 1.64 0.56 17.83%
  YoY % -16.67% 386.49% 12.12% -58.75% -51.22% 192.86% -
  Horiz. % 267.86% 321.43% 66.07% 58.93% 142.86% 292.86% 100.00%
P/EPS 9.69 11.66 1.84 3.71 15.53 68.29 10.39 -1.15%
  YoY % -16.90% 533.70% -50.40% -76.11% -77.26% 557.27% -
  Horiz. % 93.26% 112.22% 17.71% 35.71% 149.47% 657.27% 100.00%
EY 10.32 8.58 54.29 26.95 6.44 1.46 9.63 1.16%
  YoY % 20.28% -84.20% 101.45% 318.48% 341.10% -84.84% -
  Horiz. % 107.17% 89.10% 563.76% 279.85% 66.87% 15.16% 100.00%
DY 0.00 0.00 3.95 7.14 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -44.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.32% 100.00% - - -
P/NAPS 0.41 0.53 0.08 0.08 0.24 0.37 0.16 16.96%
  YoY % -22.64% 562.50% 0.00% -66.67% -35.14% 131.25% -
  Horiz. % 256.25% 331.25% 50.00% 50.00% 150.00% 231.25% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers