Highlights

[AMVERTON] YoY Annualized Quarter Result on 2007-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -48.82%    YoY -     2.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 135,160 83,864 77,164 112,004 95,788 100,800 135,200 -0.00%
  YoY % 61.17% 8.68% -31.11% 16.93% -4.97% -25.44% -
  Horiz. % 99.97% 62.03% 57.07% 82.84% 70.85% 74.56% 100.00%
PBT 14,840 3,820 3,892 14,076 13,628 10,664 7,652 11.67%
  YoY % 288.48% -1.85% -72.35% 3.29% 27.79% 39.36% -
  Horiz. % 193.94% 49.92% 50.86% 183.95% 178.10% 139.36% 100.00%
Tax -4,892 -1,088 -1,048 -2,828 -3,172 -5,252 -2,660 10.68%
  YoY % -349.63% -3.82% 62.94% 10.84% 39.60% -97.44% -
  Horiz. % 183.91% 40.90% 39.40% 106.32% 119.25% 197.44% 100.00%
NP 9,948 2,732 2,844 11,248 10,456 5,412 4,992 12.17%
  YoY % 264.13% -3.94% -74.72% 7.57% 93.20% 8.41% -
  Horiz. % 199.28% 54.73% 56.97% 225.32% 209.46% 108.41% 100.00%
NP to SH 8,940 2,112 984 9,560 9,324 5,412 4,992 10.19%
  YoY % 323.30% 114.63% -89.71% 2.53% 72.28% 8.41% -
  Horiz. % 179.09% 42.31% 19.71% 191.51% 186.78% 108.41% 100.00%
Tax Rate 32.96 % 28.48 % 26.93 % 20.09 % 23.28 % 49.25 % 34.76 % -0.88%
  YoY % 15.73% 5.76% 34.05% -13.70% -52.73% 41.69% -
  Horiz. % 94.82% 81.93% 77.47% 57.80% 66.97% 141.69% 100.00%
Total Cost 125,212 81,132 74,320 100,756 85,332 95,388 130,208 -0.65%
  YoY % 54.33% 9.17% -26.24% 18.08% -10.54% -26.74% -
  Horiz. % 96.16% 62.31% 57.08% 77.38% 65.54% 73.26% 100.00%
Net Worth 450,604 425,919 411,171 411,007 396,360 367,761 457,599 -0.26%
  YoY % 5.80% 3.59% 0.04% 3.70% 7.78% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.62% 80.37% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 10,884 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 450,604 425,919 411,171 411,007 396,360 367,761 457,599 -0.26%
  YoY % 5.80% 3.59% 0.04% 3.70% 7.78% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.62% 80.37% 100.00%
NOSH 360,483 351,999 351,428 90,530 90,700 90,805 180,869 12.18%
  YoY % 2.41% 0.16% 288.19% -0.19% -0.12% -49.80% -
  Horiz. % 199.31% 194.62% 194.30% 50.05% 50.15% 50.20% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.36 % 3.26 % 3.69 % 10.04 % 10.92 % 5.37 % 3.69 % 12.19%
  YoY % 125.77% -11.65% -63.25% -8.06% 103.35% 45.53% -
  Horiz. % 199.46% 88.35% 100.00% 272.09% 295.93% 145.53% 100.00%
ROE 1.98 % 0.50 % 0.24 % 2.33 % 2.35 % 1.47 % 1.09 % 10.46%
  YoY % 296.00% 108.33% -89.70% -0.85% 59.86% 34.86% -
  Horiz. % 181.65% 45.87% 22.02% 213.76% 215.60% 134.86% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.49 23.83 21.96 123.72 105.61 111.01 74.75 -10.86%
  YoY % 57.32% 8.52% -82.25% 17.15% -4.86% 48.51% -
  Horiz. % 50.15% 31.88% 29.38% 165.51% 141.28% 148.51% 100.00%
EPS 2.48 0.60 0.28 10.56 10.28 5.96 2.76 -1.77%
  YoY % 313.33% 114.29% -97.35% 2.72% 72.48% 115.94% -
  Horiz. % 89.86% 21.74% 10.14% 382.61% 372.46% 215.94% 100.00%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2500 1.2100 1.1700 4.5400 4.3700 4.0500 2.5300 -11.08%
  YoY % 3.31% 3.42% -74.23% 3.89% 7.90% 60.08% -
  Horiz. % 49.41% 47.83% 46.25% 179.45% 172.73% 160.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.02 22.97 21.14 30.68 26.24 27.61 37.03 -0.00%
  YoY % 61.17% 8.66% -31.10% 16.92% -4.96% -25.44% -
  Horiz. % 99.97% 62.03% 57.09% 82.85% 70.86% 74.56% 100.00%
EPS 2.45 0.58 0.27 2.62 2.55 1.48 1.37 10.17%
  YoY % 322.41% 114.81% -89.69% 2.75% 72.30% 8.03% -
  Horiz. % 178.83% 42.34% 19.71% 191.24% 186.13% 108.03% 100.00%
DPS 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2343 1.1667 1.1263 1.1259 1.0857 1.0074 1.2535 -0.26%
  YoY % 5.79% 3.59% 0.04% 3.70% 7.77% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.61% 80.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.7000 0.5000 0.6100 0.4200 0.3400 0.4100 0.8300 -
P/RPS 1.87 2.10 2.78 0.34 0.32 0.37 1.11 9.08%
  YoY % -10.95% -24.46% 717.65% 6.25% -13.51% -66.67% -
  Horiz. % 168.47% 189.19% 250.45% 30.63% 28.83% 33.33% 100.00%
P/EPS 28.23 83.33 217.86 3.98 3.31 6.88 30.07 -1.05%
  YoY % -66.12% -61.75% 5,373.87% 20.24% -51.89% -77.12% -
  Horiz. % 93.88% 277.12% 724.51% 13.24% 11.01% 22.88% 100.00%
EY 3.54 1.20 0.46 25.14 30.24 14.54 3.33 1.02%
  YoY % 195.00% 160.87% -98.17% -16.87% 107.98% 336.64% -
  Horiz. % 106.31% 36.04% 13.81% 754.95% 908.11% 436.64% 100.00%
DY 0.00 0.00 0.00 0.00 35.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.41 0.52 0.09 0.08 0.10 0.33 9.21%
  YoY % 36.59% -21.15% 477.78% 12.50% -20.00% -69.70% -
  Horiz. % 169.70% 124.24% 157.58% 27.27% 24.24% 30.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 29/05/08 30/05/07 30/05/06 31/05/05 28/05/04 -
Price 0.5900 0.3900 0.7300 0.6300 0.3400 0.3500 0.6900 -
P/RPS 1.57 1.64 3.32 0.51 0.32 0.32 0.92 9.31%
  YoY % -4.27% -50.60% 550.98% 59.38% 0.00% -65.22% -
  Horiz. % 170.65% 178.26% 360.87% 55.43% 34.78% 34.78% 100.00%
P/EPS 23.79 65.00 260.71 5.97 3.31 5.87 25.00 -0.82%
  YoY % -63.40% -75.07% 4,267.00% 80.36% -43.61% -76.52% -
  Horiz. % 95.16% 260.00% 1,042.84% 23.88% 13.24% 23.48% 100.00%
EY 4.20 1.54 0.38 16.76 30.24 17.03 4.00 0.82%
  YoY % 172.73% 305.26% -97.73% -44.58% 77.57% 325.75% -
  Horiz. % 105.00% 38.50% 9.50% 419.00% 756.00% 425.75% 100.00%
DY 0.00 0.00 0.00 0.00 35.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.47 0.32 0.62 0.14 0.08 0.09 0.27 9.67%
  YoY % 46.88% -48.39% 342.86% 75.00% -11.11% -66.67% -
  Horiz. % 174.07% 118.52% 229.63% 51.85% 29.63% 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.
 


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
 
 

282  289  586  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 VIVOCOM 1.14+0.13 
 KANGER 0.18-0.005 
 BINTAI 0.81+0.015 
 ASB 0.17+0.005 
 SOLUTN 1.23-0.04 
 BIOHLDG 0.305-0.01 
 TDM 0.29+0.025 
 VSOLAR 0.05+0.005 
 SUPERMX-C1I 0.110.00 

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