Highlights

[AMVERTON] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -2.18%    YoY -     -24.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,197 139,682 125,369 143,160 120,891 124,808 91,980 7.27%
  YoY % 0.37% 11.42% -12.43% 18.42% -3.14% 35.69% -
  Horiz. % 152.42% 151.86% 136.30% 155.64% 131.43% 135.69% 100.00%
PBT 37,859 33,063 15,590 18,413 21,063 27,664 24,398 7.59%
  YoY % 14.51% 112.08% -15.33% -12.58% -23.86% 13.39% -
  Horiz. % 155.17% 135.52% 63.90% 75.47% 86.33% 113.39% 100.00%
Tax -9,259 -6,075 -4,079 -3,513 -1,388 -6,737 -4,357 13.37%
  YoY % -52.41% -48.93% -16.11% -153.10% 79.40% -54.62% -
  Horiz. % 212.51% 139.43% 93.62% 80.63% 31.86% 154.62% 100.00%
NP 28,600 26,988 11,511 14,900 19,675 20,927 20,041 6.10%
  YoY % 5.97% 134.45% -22.74% -24.27% -5.98% 4.42% -
  Horiz. % 142.71% 134.66% 57.44% 74.35% 98.17% 104.42% 100.00%
NP to SH 27,133 25,208 10,398 14,047 18,710 19,288 18,680 6.41%
  YoY % 7.64% 142.43% -25.98% -24.92% -3.00% 3.25% -
  Horiz. % 145.25% 134.95% 55.66% 75.20% 100.16% 103.25% 100.00%
Tax Rate 24.46 % 18.37 % 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 5.38%
  YoY % 33.15% -29.78% 37.11% 189.53% -72.94% 36.34% -
  Horiz. % 136.95% 102.86% 146.47% 106.83% 36.90% 136.34% 100.00%
Total Cost 111,597 112,694 113,858 128,260 101,216 103,881 71,939 7.59%
  YoY % -0.97% -1.02% -11.23% 26.72% -2.57% 44.40% -
  Horiz. % 155.13% 156.65% 158.27% 178.29% 140.70% 144.40% 100.00%
Net Worth 518,558 489,261 464,079 453,756 438,636 424,445 409,291 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.70% 119.54% 113.39% 110.86% 107.17% 103.70% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,358 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 7.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 518,558 489,261 464,079 453,756 438,636 424,445 409,291 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.70% 119.54% 113.39% 110.86% 107.17% 103.70% 100.00%
NOSH 365,181 365,120 365,416 363,005 362,509 362,773 90,551 26.14%
  YoY % 0.02% -0.08% 0.66% 0.14% -0.07% 300.63% -
  Horiz. % 403.29% 403.22% 403.55% 400.88% 400.34% 400.63% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.40 % 19.32 % 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % -1.09%
  YoY % 5.59% 110.46% -11.82% -36.02% -2.98% -23.04% -
  Horiz. % 93.62% 88.66% 42.13% 47.77% 74.67% 76.96% 100.00%
ROE 5.23 % 5.15 % 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.31%
  YoY % 1.55% 129.91% -27.74% -27.40% -5.95% -0.44% -
  Horiz. % 114.69% 112.94% 49.12% 67.98% 93.64% 99.56% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.39 38.26 34.31 39.44 33.35 34.40 101.58 -14.96%
  YoY % 0.34% 11.51% -13.01% 18.26% -3.05% -66.14% -
  Horiz. % 37.79% 37.66% 33.78% 38.83% 32.83% 33.86% 100.00%
EPS 7.43 6.91 2.85 3.87 5.16 5.32 20.63 -15.64%
  YoY % 7.53% 142.46% -26.36% -25.00% -3.01% -74.21% -
  Horiz. % 36.02% 33.49% 13.81% 18.76% 25.01% 25.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4200 1.3400 1.2700 1.2500 1.2100 1.1700 4.5200 -17.54%
  YoY % 5.97% 5.51% 1.60% 3.31% 3.42% -74.12% -
  Horiz. % 31.42% 29.65% 28.10% 27.65% 26.77% 25.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.40 38.26 34.34 39.22 33.12 34.19 25.20 7.27%
  YoY % 0.37% 11.42% -12.44% 18.42% -3.13% 35.67% -
  Horiz. % 152.38% 151.83% 136.27% 155.63% 131.43% 135.67% 100.00%
EPS 7.43 6.91 2.85 3.85 5.13 5.28 5.12 6.40%
  YoY % 7.53% 142.46% -25.97% -24.95% -2.84% 3.13% -
  Horiz. % 145.12% 134.96% 55.66% 75.20% 100.20% 103.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4205 1.3402 1.2712 1.2430 1.2015 1.1627 1.1212 4.02%
  YoY % 5.99% 5.43% 2.27% 3.45% 3.34% 3.70% -
  Horiz. % 126.69% 119.53% 113.38% 110.86% 107.16% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 -
P/RPS 1.22 1.15 1.49 1.52 0.96 2.44 0.35 23.11%
  YoY % 6.09% -22.82% -1.97% 58.33% -60.66% 597.14% -
  Horiz. % 348.57% 328.57% 425.71% 434.29% 274.29% 697.14% 100.00%
P/EPS 6.33 6.37 17.92 15.51 6.20 15.80 1.75 23.87%
  YoY % -0.63% -64.45% 15.54% 150.16% -60.76% 802.86% -
  Horiz. % 361.71% 364.00% 1,024.00% 886.29% 354.29% 902.86% 100.00%
EY 15.81 15.69 5.58 6.45 16.13 6.33 57.30 -19.30%
  YoY % 0.76% 181.18% -13.49% -60.01% 154.82% -88.95% -
  Horiz. % 27.59% 27.38% 9.74% 11.26% 28.15% 11.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.33 0.40 0.48 0.26 0.72 0.08 26.61%
  YoY % 0.00% -17.50% -16.67% 84.62% -63.89% 800.00% -
  Horiz. % 412.50% 412.50% 500.00% 600.00% 325.00% 900.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 -
P/RPS 1.48 1.23 1.43 1.65 1.50 1.80 0.37 25.97%
  YoY % 20.33% -13.99% -13.33% 10.00% -16.67% 386.49% -
  Horiz. % 400.00% 332.43% 386.49% 445.95% 405.41% 486.49% 100.00%
P/EPS 7.67 6.81 17.22 16.80 9.69 11.66 1.84 26.83%
  YoY % 12.63% -60.45% 2.50% 73.37% -16.90% 533.70% -
  Horiz. % 416.85% 370.11% 935.87% 913.04% 526.63% 633.70% 100.00%
EY 13.04 14.69 5.81 5.95 10.32 8.58 54.29 -21.14%
  YoY % -11.23% 152.84% -2.35% -42.34% 20.28% -84.20% -
  Horiz. % 24.02% 27.06% 10.70% 10.96% 19.01% 15.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.35 0.39 0.52 0.41 0.53 0.08 30.73%
  YoY % 14.29% -10.26% -25.00% 26.83% -22.64% 562.50% -
  Horiz. % 500.00% 437.50% 487.50% 650.00% 512.50% 662.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers