Highlights

[AMVERTON] YoY Annualized Quarter Result on 2006-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     9.13%    YoY -     72.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 83,864 77,164 112,004 95,788 100,800 135,200 82,292 0.32%
  YoY % 8.68% -31.11% 16.93% -4.97% -25.44% 64.29% -
  Horiz. % 101.91% 93.77% 136.11% 116.40% 122.49% 164.29% 100.00%
PBT 3,820 3,892 14,076 13,628 10,664 7,652 -3,240 -
  YoY % -1.85% -72.35% 3.29% 27.79% 39.36% 336.17% -
  Horiz. % -117.90% -120.12% -434.44% -420.62% -329.14% -236.17% 100.00%
Tax -1,088 -1,048 -2,828 -3,172 -5,252 -2,660 484 -
  YoY % -3.82% 62.94% 10.84% 39.60% -97.44% -649.59% -
  Horiz. % -224.79% -216.53% -584.30% -655.37% -1,085.12% -549.59% 100.00%
NP 2,732 2,844 11,248 10,456 5,412 4,992 -2,756 -
  YoY % -3.94% -74.72% 7.57% 93.20% 8.41% 281.13% -
  Horiz. % -99.13% -103.19% -408.13% -379.39% -196.37% -181.13% 100.00%
NP to SH 2,112 984 9,560 9,324 5,412 4,992 -2,756 -
  YoY % 114.63% -89.71% 2.53% 72.28% 8.41% 281.13% -
  Horiz. % -76.63% -35.70% -346.88% -338.32% -196.37% -181.13% 100.00%
Tax Rate 28.48 % 26.93 % 20.09 % 23.28 % 49.25 % 34.76 % - % -
  YoY % 5.76% 34.05% -13.70% -52.73% 41.69% 0.00% -
  Horiz. % 81.93% 77.47% 57.80% 66.97% 141.69% 100.00% -
Total Cost 81,132 74,320 100,756 85,332 95,388 130,208 85,048 -0.78%
  YoY % 9.17% -26.24% 18.08% -10.54% -26.74% 53.10% -
  Horiz. % 95.40% 87.39% 118.47% 100.33% 112.16% 153.10% 100.00%
Net Worth 425,919 411,171 411,007 396,360 367,761 457,599 436,971 -0.43%
  YoY % 3.59% 0.04% 3.70% 7.78% -19.63% 4.72% -
  Horiz. % 97.47% 94.10% 94.06% 90.71% 84.16% 104.72% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - 10,884 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 116.73 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 425,919 411,171 411,007 396,360 367,761 457,599 436,971 -0.43%
  YoY % 3.59% 0.04% 3.70% 7.78% -19.63% 4.72% -
  Horiz. % 97.47% 94.10% 94.06% 90.71% 84.16% 104.72% 100.00%
NOSH 351,999 351,428 90,530 90,700 90,805 180,869 181,315 11.68%
  YoY % 0.16% 288.19% -0.19% -0.12% -49.80% -0.25% -
  Horiz. % 194.14% 193.82% 49.93% 50.02% 50.08% 99.75% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.26 % 3.69 % 10.04 % 10.92 % 5.37 % 3.69 % -3.35 % -
  YoY % -11.65% -63.25% -8.06% 103.35% 45.53% 210.15% -
  Horiz. % -97.31% -110.15% -299.70% -325.97% -160.30% -110.15% 100.00%
ROE 0.50 % 0.24 % 2.33 % 2.35 % 1.47 % 1.09 % -0.63 % -
  YoY % 108.33% -89.70% -0.85% 59.86% 34.86% 273.02% -
  Horiz. % -79.37% -38.10% -369.84% -373.02% -233.33% -173.02% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.83 21.96 123.72 105.61 111.01 74.75 45.39 -10.17%
  YoY % 8.52% -82.25% 17.15% -4.86% 48.51% 64.68% -
  Horiz. % 52.50% 48.38% 272.57% 232.67% 244.57% 164.68% 100.00%
EPS 0.60 0.28 10.56 10.28 5.96 2.76 -1.52 -
  YoY % 114.29% -97.35% 2.72% 72.48% 115.94% 281.58% -
  Horiz. % -39.47% -18.42% -694.74% -676.32% -392.11% -181.58% 100.00%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2100 1.1700 4.5400 4.3700 4.0500 2.5300 2.4100 -10.84%
  YoY % 3.42% -74.23% 3.89% 7.90% 60.08% 4.98% -
  Horiz. % 50.21% 48.55% 188.38% 181.33% 168.05% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 22.97 21.14 30.68 26.24 27.61 37.03 22.54 0.32%
  YoY % 8.66% -31.10% 16.92% -4.96% -25.44% 64.29% -
  Horiz. % 101.91% 93.79% 136.11% 116.42% 122.49% 164.29% 100.00%
EPS 0.58 0.27 2.62 2.55 1.48 1.37 -0.75 -
  YoY % 114.81% -89.69% 2.75% 72.30% 8.03% 282.67% -
  Horiz. % -77.33% -36.00% -349.33% -340.00% -197.33% -182.67% 100.00%
DPS 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1667 1.1263 1.1259 1.0857 1.0074 1.2535 1.1970 -0.43%
  YoY % 3.59% 0.04% 3.70% 7.77% -19.63% 4.72% -
  Horiz. % 97.47% 94.09% 94.06% 90.70% 84.16% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.5000 0.6100 0.4200 0.3400 0.4100 0.8300 0.3500 -
P/RPS 2.10 2.78 0.34 0.32 0.37 1.11 0.77 18.18%
  YoY % -24.46% 717.65% 6.25% -13.51% -66.67% 44.16% -
  Horiz. % 272.73% 361.04% 44.16% 41.56% 48.05% 144.16% 100.00%
P/EPS 83.33 217.86 3.98 3.31 6.88 30.07 -23.03 -
  YoY % -61.75% 5,373.87% 20.24% -51.89% -77.12% 230.57% -
  Horiz. % -361.83% -945.98% -17.28% -14.37% -29.87% -130.57% 100.00%
EY 1.20 0.46 25.14 30.24 14.54 3.33 -4.34 -
  YoY % 160.87% -98.17% -16.87% 107.98% 336.64% 176.73% -
  Horiz. % -27.65% -10.60% -579.26% -696.77% -335.02% -76.73% 100.00%
DY 0.00 0.00 0.00 35.29 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.41 0.52 0.09 0.08 0.10 0.33 0.15 18.23%
  YoY % -21.15% 477.78% 12.50% -20.00% -69.70% 120.00% -
  Horiz. % 273.33% 346.67% 60.00% 53.33% 66.67% 220.00% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 29/05/08 30/05/07 30/05/06 31/05/05 28/05/04 29/05/03 -
Price 0.3900 0.7300 0.6300 0.3400 0.3500 0.6900 0.3800 -
P/RPS 1.64 3.32 0.51 0.32 0.32 0.92 0.84 11.78%
  YoY % -50.60% 550.98% 59.38% 0.00% -65.22% 9.52% -
  Horiz. % 195.24% 395.24% 60.71% 38.10% 38.10% 109.52% 100.00%
P/EPS 65.00 260.71 5.97 3.31 5.87 25.00 -25.00 -
  YoY % -75.07% 4,267.00% 80.36% -43.61% -76.52% 200.00% -
  Horiz. % -260.00% -1,042.84% -23.88% -13.24% -23.48% -100.00% 100.00%
EY 1.54 0.38 16.76 30.24 17.03 4.00 -4.00 -
  YoY % 305.26% -97.73% -44.58% 77.57% 325.75% 200.00% -
  Horiz. % -38.50% -9.50% -419.00% -756.00% -425.75% -100.00% 100.00%
DY 0.00 0.00 0.00 35.29 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.32 0.62 0.14 0.08 0.09 0.27 0.16 12.23%
  YoY % -48.39% 342.86% 75.00% -11.11% -66.67% 68.75% -
  Horiz. % 200.00% 387.50% 87.50% 50.00% 56.25% 168.75% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS