Highlights

[AMVERTON] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     20.70%    YoY -     3.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 125,369 143,160 120,891 124,808 91,980 96,554 138,746 -1.67%
  YoY % -12.43% 18.42% -3.14% 35.69% -4.74% -30.41% -
  Horiz. % 90.36% 103.18% 87.13% 89.95% 66.29% 69.59% 100.00%
PBT 15,590 18,413 21,063 27,664 24,398 12,365 11,959 4.52%
  YoY % -15.33% -12.58% -23.86% 13.39% 97.32% 3.39% -
  Horiz. % 130.36% 153.97% 176.13% 231.32% 204.01% 103.39% 100.00%
Tax -4,079 -3,513 -1,388 -6,737 -4,357 -2,116 -4,847 -2.83%
  YoY % -16.11% -153.10% 79.40% -54.62% -105.91% 56.34% -
  Horiz. % 84.16% 72.48% 28.64% 138.99% 89.89% 43.66% 100.00%
NP 11,511 14,900 19,675 20,927 20,041 10,249 7,112 8.35%
  YoY % -22.74% -24.27% -5.98% 4.42% 95.54% 44.11% -
  Horiz. % 161.85% 209.51% 276.65% 294.25% 281.79% 144.11% 100.00%
NP to SH 10,398 14,047 18,710 19,288 18,680 8,544 7,112 6.53%
  YoY % -25.98% -24.92% -3.00% 3.25% 118.63% 20.13% -
  Horiz. % 146.20% 197.51% 263.08% 271.20% 262.65% 120.13% 100.00%
Tax Rate 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 17.11 % 40.53 % -7.03%
  YoY % 37.11% 189.53% -72.94% 36.34% 4.38% -57.78% -
  Horiz. % 64.54% 47.08% 16.26% 60.08% 44.07% 42.22% 100.00%
Total Cost 113,858 128,260 101,216 103,881 71,939 86,305 131,634 -2.39%
  YoY % -11.23% 26.72% -2.57% 44.40% -16.65% -34.44% -
  Horiz. % 86.50% 97.44% 76.89% 78.92% 54.65% 65.56% 100.00%
Net Worth 464,079 453,756 438,636 424,445 409,291 409,472 463,608 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.87% 94.61% 91.55% 88.28% 88.32% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,358 2,264 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.03% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.97% 100.00% -
Div Payout % - % - % - % - % 7.27 % 26.51 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -72.58% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.42% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 464,079 453,756 438,636 424,445 409,291 409,472 463,608 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.87% 94.61% 91.55% 88.28% 88.32% 100.00%
NOSH 365,416 363,005 362,509 362,773 90,551 90,591 181,097 12.41%
  YoY % 0.66% 0.14% -0.07% 300.63% -0.04% -49.98% -
  Horiz. % 201.78% 200.45% 200.17% 200.32% 50.00% 50.02% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % 10.61 % 5.13 % 10.18%
  YoY % -11.82% -36.02% -2.98% -23.04% 105.37% 106.82% -
  Horiz. % 178.95% 202.92% 317.15% 326.90% 424.76% 206.82% 100.00%
ROE 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.09 % 1.53 % 6.56%
  YoY % -27.74% -27.40% -5.95% -0.44% 118.18% 36.60% -
  Horiz. % 146.41% 202.61% 279.08% 296.73% 298.04% 136.60% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.31 39.44 33.35 34.40 101.58 106.58 76.61 -12.53%
  YoY % -13.01% 18.26% -3.05% -66.14% -4.69% 39.12% -
  Horiz. % 44.79% 51.48% 43.53% 44.90% 132.59% 139.12% 100.00%
EPS 2.85 3.87 5.16 5.32 20.63 9.44 3.93 -5.21%
  YoY % -26.36% -25.00% -3.01% -74.21% 118.54% 140.20% -
  Horiz. % 72.52% 98.47% 131.30% 135.37% 524.94% 240.20% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.00% 100.00% -
NAPS 1.2700 1.2500 1.2100 1.1700 4.5200 4.5200 2.5600 -11.02%
  YoY % 1.60% 3.31% 3.42% -74.12% 0.00% 76.56% -
  Horiz. % 49.61% 48.83% 47.27% 45.70% 176.56% 176.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.34 39.22 33.12 34.19 25.20 26.45 38.01 -1.68%
  YoY % -12.44% 18.42% -3.13% 35.67% -4.73% -30.41% -
  Horiz. % 90.34% 103.18% 87.13% 89.95% 66.30% 69.59% 100.00%
EPS 2.85 3.85 5.13 5.28 5.12 2.34 1.95 6.53%
  YoY % -25.97% -24.95% -2.84% 3.13% 118.80% 20.00% -
  Horiz. % 146.15% 197.44% 263.08% 270.77% 262.56% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.37 0.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.32% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.68% 100.00% -
NAPS 1.2712 1.2430 1.2015 1.1627 1.1212 1.1216 1.2699 0.02%
  YoY % 2.27% 3.45% 3.34% 3.70% -0.04% -11.68% -
  Horiz. % 100.10% 97.88% 94.61% 91.56% 88.29% 88.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 0.6200 -
P/RPS 1.49 1.52 0.96 2.44 0.35 0.35 0.81 10.69%
  YoY % -1.97% 58.33% -60.66% 597.14% 0.00% -56.79% -
  Horiz. % 183.95% 187.65% 118.52% 301.23% 43.21% 43.21% 100.00%
P/EPS 17.92 15.51 6.20 15.80 1.75 3.92 15.79 2.13%
  YoY % 15.54% 150.16% -60.76% 802.86% -55.36% -75.17% -
  Horiz. % 113.49% 98.23% 39.27% 100.06% 11.08% 24.83% 100.00%
EY 5.58 6.45 16.13 6.33 57.30 25.49 6.33 -2.08%
  YoY % -13.49% -60.01% 154.82% -88.95% 124.79% 302.69% -
  Horiz. % 88.15% 101.90% 254.82% 100.00% 905.21% 402.69% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 6.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.69% 100.00% -
P/NAPS 0.40 0.48 0.26 0.72 0.08 0.08 0.24 8.88%
  YoY % -16.67% 84.62% -63.89% 800.00% 0.00% -66.67% -
  Horiz. % 166.67% 200.00% 108.33% 300.00% 33.33% 33.33% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 -
Price 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 0.6100 -
P/RPS 1.43 1.65 1.50 1.80 0.37 0.33 0.80 10.16%
  YoY % -13.33% 10.00% -16.67% 386.49% 12.12% -58.75% -
  Horiz. % 178.75% 206.25% 187.50% 225.00% 46.25% 41.25% 100.00%
P/EPS 17.22 16.80 9.69 11.66 1.84 3.71 15.53 1.74%
  YoY % 2.50% 73.37% -16.90% 533.70% -50.40% -76.11% -
  Horiz. % 110.88% 108.18% 62.40% 75.08% 11.85% 23.89% 100.00%
EY 5.81 5.95 10.32 8.58 54.29 26.95 6.44 -1.70%
  YoY % -2.35% -42.34% 20.28% -84.20% 101.45% 318.48% -
  Horiz. % 90.22% 92.39% 160.25% 133.23% 843.01% 418.48% 100.00%
DY 0.00 0.00 0.00 0.00 3.95 7.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.32% 100.00% -
P/NAPS 0.39 0.52 0.41 0.53 0.08 0.08 0.24 8.42%
  YoY % -25.00% 26.83% -22.64% 562.50% 0.00% -66.67% -
  Horiz. % 162.50% 216.67% 170.83% 220.83% 33.33% 33.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers