Highlights

[AMVERTON] YoY Annualized Quarter Result on 2008-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     258.06%    YoY -     -3.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 139,682 125,369 143,160 120,891 124,808 91,980 96,554 6.34%
  YoY % 11.42% -12.43% 18.42% -3.14% 35.69% -4.74% -
  Horiz. % 144.67% 129.84% 148.27% 125.21% 129.26% 95.26% 100.00%
PBT 33,063 15,590 18,413 21,063 27,664 24,398 12,365 17.80%
  YoY % 112.08% -15.33% -12.58% -23.86% 13.39% 97.32% -
  Horiz. % 267.39% 126.08% 148.91% 170.34% 223.73% 197.32% 100.00%
Tax -6,075 -4,079 -3,513 -1,388 -6,737 -4,357 -2,116 19.21%
  YoY % -48.93% -16.11% -153.10% 79.40% -54.62% -105.91% -
  Horiz. % 287.10% 192.77% 166.02% 65.60% 318.38% 205.91% 100.00%
NP 26,988 11,511 14,900 19,675 20,927 20,041 10,249 17.50%
  YoY % 134.45% -22.74% -24.27% -5.98% 4.42% 95.54% -
  Horiz. % 263.32% 112.31% 145.38% 191.97% 204.19% 195.54% 100.00%
NP to SH 25,208 10,398 14,047 18,710 19,288 18,680 8,544 19.75%
  YoY % 142.43% -25.98% -24.92% -3.00% 3.25% 118.63% -
  Horiz. % 295.04% 121.70% 164.41% 218.98% 225.75% 218.63% 100.00%
Tax Rate 18.37 % 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 17.11 % 1.19%
  YoY % -29.78% 37.11% 189.53% -72.94% 36.34% 4.38% -
  Horiz. % 107.36% 152.89% 111.51% 38.52% 142.31% 104.38% 100.00%
Total Cost 112,694 113,858 128,260 101,216 103,881 71,939 86,305 4.54%
  YoY % -1.02% -11.23% 26.72% -2.57% 44.40% -16.65% -
  Horiz. % 130.58% 131.93% 148.61% 117.28% 120.36% 83.35% 100.00%
Net Worth 489,261 464,079 453,756 438,636 424,445 409,291 409,472 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.81% 107.12% 103.66% 99.96% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 1,358 2,264 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.03% -
  Horiz. % 0.00% 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% 0.00% -72.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 27.42% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 489,261 464,079 453,756 438,636 424,445 409,291 409,472 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.81% 107.12% 103.66% 99.96% 100.00%
NOSH 365,120 365,416 363,005 362,509 362,773 90,551 90,591 26.14%
  YoY % -0.08% 0.66% 0.14% -0.07% 300.63% -0.04% -
  Horiz. % 403.04% 403.37% 400.71% 400.16% 400.45% 99.96% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.32 % 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % 10.61 % 10.50%
  YoY % 110.46% -11.82% -36.02% -2.98% -23.04% 105.37% -
  Horiz. % 182.09% 86.52% 98.11% 153.35% 158.06% 205.37% 100.00%
ROE 5.15 % 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.09 % 16.21%
  YoY % 129.91% -27.74% -27.40% -5.95% -0.44% 118.18% -
  Horiz. % 246.41% 107.18% 148.33% 204.31% 217.22% 218.18% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.26 34.31 39.44 33.35 34.40 101.58 106.58 -15.69%
  YoY % 11.51% -13.01% 18.26% -3.05% -66.14% -4.69% -
  Horiz. % 35.90% 32.19% 37.01% 31.29% 32.28% 95.31% 100.00%
EPS 6.91 2.85 3.87 5.16 5.32 20.63 9.44 -5.06%
  YoY % 142.46% -26.36% -25.00% -3.01% -74.21% 118.54% -
  Horiz. % 73.20% 30.19% 41.00% 54.66% 56.36% 218.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.00% 100.00%
NAPS 1.3400 1.2700 1.2500 1.2100 1.1700 4.5200 4.5200 -18.34%
  YoY % 5.51% 1.60% 3.31% 3.42% -74.12% 0.00% -
  Horiz. % 29.65% 28.10% 27.65% 26.77% 25.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.26 34.34 39.22 33.12 34.19 25.20 26.45 6.34%
  YoY % 11.42% -12.44% 18.42% -3.13% 35.67% -4.73% -
  Horiz. % 144.65% 129.83% 148.28% 125.22% 129.26% 95.27% 100.00%
EPS 6.91 2.85 3.85 5.13 5.28 5.12 2.34 19.77%
  YoY % 142.46% -25.97% -24.95% -2.84% 3.13% 118.80% -
  Horiz. % 295.30% 121.79% 164.53% 219.23% 225.64% 218.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.68% 100.00%
NAPS 1.3402 1.2712 1.2430 1.2015 1.1627 1.1212 1.1216 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.82% 107.12% 103.66% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 -
P/RPS 1.15 1.49 1.52 0.96 2.44 0.35 0.35 21.92%
  YoY % -22.82% -1.97% 58.33% -60.66% 597.14% 0.00% -
  Horiz. % 328.57% 425.71% 434.29% 274.29% 697.14% 100.00% 100.00%
P/EPS 6.37 17.92 15.51 6.20 15.80 1.75 3.92 8.42%
  YoY % -64.45% 15.54% 150.16% -60.76% 802.86% -55.36% -
  Horiz. % 162.50% 457.14% 395.66% 158.16% 403.06% 44.64% 100.00%
EY 15.69 5.58 6.45 16.13 6.33 57.30 25.49 -7.77%
  YoY % 181.18% -13.49% -60.01% 154.82% -88.95% 124.79% -
  Horiz. % 61.55% 21.89% 25.30% 63.28% 24.83% 224.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.17 6.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -38.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 61.69% 100.00%
P/NAPS 0.33 0.40 0.48 0.26 0.72 0.08 0.08 26.63%
  YoY % -17.50% -16.67% 84.62% -63.89% 800.00% 0.00% -
  Horiz. % 412.50% 500.00% 600.00% 325.00% 900.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 -
P/RPS 1.23 1.43 1.65 1.50 1.80 0.37 0.33 24.51%
  YoY % -13.99% -13.33% 10.00% -16.67% 386.49% 12.12% -
  Horiz. % 372.73% 433.33% 500.00% 454.55% 545.45% 112.12% 100.00%
P/EPS 6.81 17.22 16.80 9.69 11.66 1.84 3.71 10.65%
  YoY % -60.45% 2.50% 73.37% -16.90% 533.70% -50.40% -
  Horiz. % 183.56% 464.15% 452.83% 261.19% 314.29% 49.60% 100.00%
EY 14.69 5.81 5.95 10.32 8.58 54.29 26.95 -9.61%
  YoY % 152.84% -2.35% -42.34% 20.28% -84.20% 101.45% -
  Horiz. % 54.51% 21.56% 22.08% 38.29% 31.84% 201.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.95 7.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 100.00%
P/NAPS 0.35 0.39 0.52 0.41 0.53 0.08 0.08 27.87%
  YoY % -10.26% -25.00% 26.83% -22.64% 562.50% 0.00% -
  Horiz. % 437.50% 487.50% 650.00% 512.50% 662.50% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers