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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers