Highlights

[AMVERTON] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     26.41%    YoY -     47.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 121,344 106,864 130,028 117,804 135,160 83,864 77,164 7.83%
  YoY % 13.55% -17.81% 10.38% -12.84% 61.17% 8.68% -
  Horiz. % 157.25% 138.49% 168.51% 152.67% 175.16% 108.68% 100.00%
PBT 25,272 20,176 26,084 20,212 14,840 3,820 3,892 36.57%
  YoY % 25.26% -22.65% 29.05% 36.20% 288.48% -1.85% -
  Horiz. % 649.33% 518.40% 670.20% 519.32% 381.29% 98.15% 100.00%
Tax -5,792 -5,580 -5,988 -4,844 -4,892 -1,088 -1,048 32.95%
  YoY % -3.80% 6.81% -23.62% 0.98% -349.63% -3.82% -
  Horiz. % 552.67% 532.44% 571.37% 462.21% 466.79% 103.82% 100.00%
NP 19,480 14,596 20,096 15,368 9,948 2,732 2,844 37.79%
  YoY % 33.46% -27.37% 30.77% 54.48% 264.13% -3.94% -
  Horiz. % 684.95% 513.22% 706.61% 540.37% 349.79% 96.06% 100.00%
NP to SH 17,708 13,268 18,148 13,144 8,940 2,112 984 61.85%
  YoY % 33.46% -26.89% 38.07% 47.02% 323.30% 114.63% -
  Horiz. % 1,799.59% 1,348.37% 1,844.31% 1,335.77% 908.54% 214.63% 100.00%
Tax Rate 22.92 % 27.66 % 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % -2.65%
  YoY % -17.14% 20.47% -4.21% -27.28% 15.73% 5.76% -
  Horiz. % 85.11% 102.71% 85.26% 89.01% 122.39% 105.76% 100.00%
Total Cost 101,864 92,268 109,932 102,436 125,212 81,132 74,320 5.39%
  YoY % 10.40% -16.07% 7.32% -18.19% 54.33% 9.17% -
  Horiz. % 137.06% 124.15% 147.92% 137.83% 168.48% 109.17% 100.00%
Net Worth 554,897 518,390 493,947 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 4.95% 5.69% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 120.13% 113.66% 109.59% 103.59% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 554,897 518,390 493,947 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 4.95% 5.69% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 120.13% 113.66% 109.59% 103.59% 100.00%
NOSH 365,064 365,064 365,887 365,111 360,483 351,999 351,428 0.64%
  YoY % 0.00% -0.22% 0.21% 1.28% 2.41% 0.16% -
  Horiz. % 103.88% 103.88% 104.11% 103.89% 102.58% 100.16% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.05 % 13.66 % 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 27.75%
  YoY % 17.50% -11.64% 18.47% 77.31% 125.77% -11.65% -
  Horiz. % 434.96% 370.19% 418.97% 353.66% 199.46% 88.35% 100.00%
ROE 3.19 % 2.56 % 3.67 % 2.81 % 1.98 % 0.50 % 0.24 % 53.88%
  YoY % 24.61% -30.25% 30.60% 41.92% 296.00% 108.33% -
  Horiz. % 1,329.17% 1,066.67% 1,529.17% 1,170.83% 825.00% 208.33% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.24 29.27 35.54 32.27 37.49 23.83 21.96 7.15%
  YoY % 13.56% -17.64% 10.13% -13.92% 57.32% 8.52% -
  Horiz. % 151.37% 133.29% 161.84% 146.95% 170.72% 108.52% 100.00%
EPS 4.84 3.64 4.96 3.60 2.48 0.60 0.28 60.76%
  YoY % 32.97% -26.61% 37.78% 45.16% 313.33% 114.29% -
  Horiz. % 1,728.57% 1,300.00% 1,771.43% 1,285.71% 885.71% 214.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5200 1.4200 1.3500 1.2800 1.2500 1.2100 1.1700 4.46%
  YoY % 7.04% 5.19% 5.47% 2.40% 3.31% 3.42% -
  Horiz. % 129.91% 121.37% 115.38% 109.40% 106.84% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.24 29.27 35.62 32.27 37.02 22.97 21.14 7.83%
  YoY % 13.56% -17.83% 10.38% -12.83% 61.17% 8.66% -
  Horiz. % 157.24% 138.46% 168.50% 152.65% 175.12% 108.66% 100.00%
EPS 4.84 3.64 4.97 3.60 2.45 0.58 0.27 61.74%
  YoY % 32.97% -26.76% 38.06% 46.94% 322.41% 114.81% -
  Horiz. % 1,792.59% 1,348.15% 1,840.74% 1,333.33% 907.41% 214.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5200 1.4200 1.3530 1.2802 1.2343 1.1667 1.1263 5.12%
  YoY % 7.04% 4.95% 5.69% 3.72% 5.79% 3.59% -
  Horiz. % 134.96% 126.08% 120.13% 113.66% 109.59% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.2200 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 -
P/RPS 3.67 2.03 1.27 1.52 1.87 2.10 2.78 4.74%
  YoY % 80.79% 59.84% -16.45% -18.72% -10.95% -24.46% -
  Horiz. % 132.01% 73.02% 45.68% 54.68% 67.27% 75.54% 100.00%
P/EPS 25.15 16.37 9.07 13.61 28.23 83.33 217.86 -30.21%
  YoY % 53.63% 80.49% -33.36% -51.79% -66.12% -61.75% -
  Horiz. % 11.54% 7.51% 4.16% 6.25% 12.96% 38.25% 100.00%
EY 3.98 6.11 11.02 7.35 3.54 1.20 0.46 43.26%
  YoY % -34.86% -44.56% 49.93% 107.63% 195.00% 160.87% -
  Horiz. % 865.22% 1,328.26% 2,395.65% 1,597.83% 769.57% 260.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.42 0.33 0.38 0.56 0.41 0.52 7.44%
  YoY % 90.48% 27.27% -13.16% -32.14% 36.59% -21.15% -
  Horiz. % 153.85% 80.77% 63.46% 73.08% 107.69% 78.85% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 -
Price 1.3100 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 -
P/RPS 3.94 2.66 1.24 1.49 1.57 1.64 3.32 2.89%
  YoY % 48.12% 114.52% -16.78% -5.10% -4.27% -50.60% -
  Horiz. % 118.67% 80.12% 37.35% 44.88% 47.29% 49.40% 100.00%
P/EPS 27.01 21.46 8.87 13.33 23.79 65.00 260.71 -31.46%
  YoY % 25.86% 141.94% -33.46% -43.97% -63.40% -75.07% -
  Horiz. % 10.36% 8.23% 3.40% 5.11% 9.13% 24.93% 100.00%
EY 3.70 4.66 11.27 7.50 4.20 1.54 0.38 46.10%
  YoY % -20.60% -58.65% 50.27% 78.57% 172.73% 305.26% -
  Horiz. % 973.68% 1,226.32% 2,965.79% 1,973.68% 1,105.26% 405.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.55 0.33 0.38 0.47 0.32 0.62 5.60%
  YoY % 56.36% 66.67% -13.16% -19.15% 46.88% -48.39% -
  Horiz. % 138.71% 88.71% 53.23% 61.29% 75.81% 51.61% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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