Highlights

[AMVERTON] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -88.71%    YoY -     114.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 130,028 117,804 135,160 83,864 77,164 112,004 95,788 5.22%
  YoY % 10.38% -12.84% 61.17% 8.68% -31.11% 16.93% -
  Horiz. % 135.75% 122.98% 141.10% 87.55% 80.56% 116.93% 100.00%
PBT 26,084 20,212 14,840 3,820 3,892 14,076 13,628 11.42%
  YoY % 29.05% 36.20% 288.48% -1.85% -72.35% 3.29% -
  Horiz. % 191.40% 148.31% 108.89% 28.03% 28.56% 103.29% 100.00%
Tax -5,988 -4,844 -4,892 -1,088 -1,048 -2,828 -3,172 11.16%
  YoY % -23.62% 0.98% -349.63% -3.82% 62.94% 10.84% -
  Horiz. % 188.78% 152.71% 154.22% 34.30% 33.04% 89.16% 100.00%
NP 20,096 15,368 9,948 2,732 2,844 11,248 10,456 11.49%
  YoY % 30.77% 54.48% 264.13% -3.94% -74.72% 7.57% -
  Horiz. % 192.20% 146.98% 95.14% 26.13% 27.20% 107.57% 100.00%
NP to SH 18,148 13,144 8,940 2,112 984 9,560 9,324 11.73%
  YoY % 38.07% 47.02% 323.30% 114.63% -89.71% 2.53% -
  Horiz. % 194.64% 140.97% 95.88% 22.65% 10.55% 102.53% 100.00%
Tax Rate 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % 20.09 % 23.28 % -0.23%
  YoY % -4.21% -27.28% 15.73% 5.76% 34.05% -13.70% -
  Horiz. % 98.63% 102.96% 141.58% 122.34% 115.68% 86.30% 100.00%
Total Cost 109,932 102,436 125,212 81,132 74,320 100,756 85,332 4.31%
  YoY % 7.32% -18.19% 54.33% 9.17% -26.24% 18.08% -
  Horiz. % 128.83% 120.04% 146.74% 95.08% 87.10% 118.08% 100.00%
Net Worth 493,947 467,342 450,604 425,919 411,171 411,007 396,360 3.73%
  YoY % 5.69% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.62% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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% 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% 0.00% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 493,947 467,342 450,604 425,919 411,171 411,007 396,360 3.73%
  YoY % 5.69% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.62% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
NOSH 365,887 365,111 360,483 351,999 351,428 90,530 90,700 26.14%
  YoY % 0.21% 1.28% 2.41% 0.16% 288.19% -0.19% -
  Horiz. % 403.40% 402.55% 397.44% 388.09% 387.46% 99.81% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 10.04 % 10.92 % 5.96%
  YoY % 18.47% 77.31% 125.77% -11.65% -63.25% -8.06% -
  Horiz. % 141.58% 119.51% 67.40% 29.85% 33.79% 91.94% 100.00%
ROE 3.67 % 2.81 % 1.98 % 0.50 % 0.24 % 2.33 % 2.35 % 7.71%
  YoY % 30.60% 41.92% 296.00% 108.33% -89.70% -0.85% -
  Horiz. % 156.17% 119.57% 84.26% 21.28% 10.21% 99.15% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.54 32.27 37.49 23.83 21.96 123.72 105.61 -16.59%
  YoY % 10.13% -13.92% 57.32% 8.52% -82.25% 17.15% -
  Horiz. % 33.65% 30.56% 35.50% 22.56% 20.79% 117.15% 100.00%
EPS 4.96 3.60 2.48 0.60 0.28 10.56 10.28 -11.43%
  YoY % 37.78% 45.16% 313.33% 114.29% -97.35% 2.72% -
  Horiz. % 48.25% 35.02% 24.12% 5.84% 2.72% 102.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
  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 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 4.3700 -17.77%
  YoY % 5.47% 2.40% 3.31% 3.42% -74.23% 3.89% -
  Horiz. % 30.89% 29.29% 28.60% 27.69% 26.77% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.62 32.27 37.02 22.97 21.14 30.68 26.24 5.22%
  YoY % 10.38% -12.83% 61.17% 8.66% -31.10% 16.92% -
  Horiz. % 135.75% 122.98% 141.08% 87.54% 80.56% 116.92% 100.00%
EPS 4.97 3.60 2.45 0.58 0.27 2.62 2.55 11.75%
  YoY % 38.06% 46.94% 322.41% 114.81% -89.69% 2.75% -
  Horiz. % 194.90% 141.18% 96.08% 22.75% 10.59% 102.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
  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 1.3530 1.2802 1.2343 1.1667 1.1263 1.1259 1.0857 3.73%
  YoY % 5.69% 3.72% 5.79% 3.59% 0.04% 3.70% -
  Horiz. % 124.62% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 0.3400 -
P/RPS 1.27 1.52 1.87 2.10 2.78 0.34 0.32 25.80%
  YoY % -16.45% -18.72% -10.95% -24.46% 717.65% 6.25% -
  Horiz. % 396.88% 475.00% 584.38% 656.25% 868.75% 106.25% 100.00%
P/EPS 9.07 13.61 28.23 83.33 217.86 3.98 3.31 18.28%
  YoY % -33.36% -51.79% -66.12% -61.75% 5,373.87% 20.24% -
  Horiz. % 274.02% 411.18% 852.87% 2,517.52% 6,581.87% 120.24% 100.00%
EY 11.02 7.35 3.54 1.20 0.46 25.14 30.24 -15.47%
  YoY % 49.93% 107.63% 195.00% 160.87% -98.17% -16.87% -
  Horiz. % 36.44% 24.31% 11.71% 3.97% 1.52% 83.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.29 -
  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 0.38 0.56 0.41 0.52 0.09 0.08 26.61%
  YoY % -13.16% -32.14% 36.59% -21.15% 477.78% 12.50% -
  Horiz. % 412.50% 475.00% 700.00% 512.50% 650.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 0.3400 -
P/RPS 1.24 1.49 1.57 1.64 3.32 0.51 0.32 25.30%
  YoY % -16.78% -5.10% -4.27% -50.60% 550.98% 59.38% -
  Horiz. % 387.50% 465.62% 490.63% 512.50% 1,037.50% 159.38% 100.00%
P/EPS 8.87 13.33 23.79 65.00 260.71 5.97 3.31 17.84%
  YoY % -33.46% -43.97% -63.40% -75.07% 4,267.00% 80.36% -
  Horiz. % 267.98% 402.72% 718.73% 1,963.75% 7,876.44% 180.36% 100.00%
EY 11.27 7.50 4.20 1.54 0.38 16.76 30.24 -15.16%
  YoY % 50.27% 78.57% 172.73% 305.26% -97.73% -44.58% -
  Horiz. % 37.27% 24.80% 13.89% 5.09% 1.26% 55.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.29 -
  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 0.38 0.47 0.32 0.62 0.14 0.08 26.61%
  YoY % -13.16% -19.15% 46.88% -48.39% 342.86% 75.00% -
  Horiz. % 412.50% 475.00% 587.50% 400.00% 775.00% 175.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Operator Goreng SMALL CAP STOCKS ? For Newbies To Know And Learn About Penny Stocks
2. Rev Asia wants to be a unicorn MINGGI
3. Conditions for factories to reopen - Koon Yew Yin Koon Yew Yin's Blog
4. Tasco Berhad - To hit record high profit (2) - Cold Chain Tasco Berhad - To hit record high profit (2) - Cold Chain
5. Surprising Benefits Of Having A Dog - Koon Yew Yin Koon Yew Yin's Blog
6. 热门股:速柏玛 上挑RM3.99 南洋行家论股
7. Contractors can claim for reimbursement due to force majeure - Koon Yew Yin Koon Yew Yin's Blog
8. Mplus Market Pulse - 22 Jul 2021 M+ Online Research Articles
PARTNERS & BROKERS