Highlights

[AMVERTON] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -28.01%    YoY -     38.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 111,032 121,344 106,864 130,028 117,804 135,160 83,864 4.79%
  YoY % -8.50% 13.55% -17.81% 10.38% -12.84% 61.17% -
  Horiz. % 132.40% 144.69% 127.43% 155.05% 140.47% 161.17% 100.00%
PBT 25,944 25,272 20,176 26,084 20,212 14,840 3,820 37.59%
  YoY % 2.66% 25.26% -22.65% 29.05% 36.20% 288.48% -
  Horiz. % 679.16% 661.57% 528.17% 682.83% 529.11% 388.48% 100.00%
Tax -7,368 -5,792 -5,580 -5,988 -4,844 -4,892 -1,088 37.53%
  YoY % -27.21% -3.80% 6.81% -23.62% 0.98% -349.63% -
  Horiz. % 677.21% 532.35% 512.87% 550.37% 445.22% 449.63% 100.00%
NP 18,576 19,480 14,596 20,096 15,368 9,948 2,732 37.62%
  YoY % -4.64% 33.46% -27.37% 30.77% 54.48% 264.13% -
  Horiz. % 679.94% 713.03% 534.26% 735.58% 562.52% 364.13% 100.00%
NP to SH 16,980 17,708 13,268 18,148 13,144 8,940 2,112 41.52%
  YoY % -4.11% 33.46% -26.89% 38.07% 47.02% 323.30% -
  Horiz. % 803.98% 838.45% 628.22% 859.28% 622.35% 423.30% 100.00%
Tax Rate 28.40 % 22.92 % 27.66 % 22.96 % 23.97 % 32.96 % 28.48 % -0.05%
  YoY % 23.91% -17.14% 20.47% -4.21% -27.28% 15.73% -
  Horiz. % 99.72% 80.48% 97.12% 80.62% 84.16% 115.73% 100.00%
Total Cost 92,456 101,864 92,268 109,932 102,436 125,212 81,132 2.20%
  YoY % -9.24% 10.40% -16.07% 7.32% -18.19% 54.33% -
  Horiz. % 113.96% 125.55% 113.73% 135.50% 126.26% 154.33% 100.00%
Net Worth 584,102 554,897 518,390 493,947 467,342 450,604 425,919 5.40%
  YoY % 5.26% 7.04% 4.95% 5.69% 3.71% 5.80% -
  Horiz. % 137.14% 130.28% 121.71% 115.97% 109.73% 105.80% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 584,102 554,897 518,390 493,947 467,342 450,604 425,919 5.40%
  YoY % 5.26% 7.04% 4.95% 5.69% 3.71% 5.80% -
  Horiz. % 137.14% 130.28% 121.71% 115.97% 109.73% 105.80% 100.00%
NOSH 365,064 365,064 365,064 365,887 365,111 360,483 351,999 0.61%
  YoY % 0.00% 0.00% -0.22% 0.21% 1.28% 2.41% -
  Horiz. % 103.71% 103.71% 103.71% 103.95% 103.72% 102.41% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.73 % 16.05 % 13.66 % 15.46 % 13.05 % 7.36 % 3.26 % 31.32%
  YoY % 4.24% 17.50% -11.64% 18.47% 77.31% 125.77% -
  Horiz. % 513.19% 492.33% 419.02% 474.23% 400.31% 225.77% 100.00%
ROE 2.91 % 3.19 % 2.56 % 3.67 % 2.81 % 1.98 % 0.50 % 34.10%
  YoY % -8.78% 24.61% -30.25% 30.60% 41.92% 296.00% -
  Horiz. % 582.00% 638.00% 512.00% 734.00% 562.00% 396.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.41 33.24 29.27 35.54 32.27 37.49 23.83 4.15%
  YoY % -8.51% 13.56% -17.64% 10.13% -13.92% 57.32% -
  Horiz. % 127.61% 139.49% 122.83% 149.14% 135.42% 157.32% 100.00%
EPS 4.64 4.84 3.64 4.96 3.60 2.48 0.60 40.60%
  YoY % -4.13% 32.97% -26.61% 37.78% 45.16% 313.33% -
  Horiz. % 773.33% 806.67% 606.67% 826.67% 600.00% 413.33% 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 1.6000 1.5200 1.4200 1.3500 1.2800 1.2500 1.2100 4.76%
  YoY % 5.26% 7.04% 5.19% 5.47% 2.40% 3.31% -
  Horiz. % 132.23% 125.62% 117.36% 111.57% 105.79% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.41 33.24 29.27 35.62 32.27 37.02 22.97 4.79%
  YoY % -8.51% 13.56% -17.83% 10.38% -12.83% 61.17% -
  Horiz. % 132.39% 144.71% 127.43% 155.07% 140.49% 161.17% 100.00%
EPS 4.64 4.84 3.64 4.97 3.60 2.45 0.58 41.40%
  YoY % -4.13% 32.97% -26.76% 38.06% 46.94% 322.41% -
  Horiz. % 800.00% 834.48% 627.59% 856.90% 620.69% 422.41% 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 1.6000 1.5200 1.4200 1.3530 1.2802 1.2343 1.1667 5.40%
  YoY % 5.26% 7.04% 4.95% 5.69% 3.72% 5.79% -
  Horiz. % 137.14% 130.28% 121.71% 115.97% 109.73% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.1100 1.2200 0.5950 0.4500 0.4900 0.7000 0.5000 -
P/RPS 3.65 3.67 2.03 1.27 1.52 1.87 2.10 9.65%
  YoY % -0.54% 80.79% 59.84% -16.45% -18.72% -10.95% -
  Horiz. % 173.81% 174.76% 96.67% 60.48% 72.38% 89.05% 100.00%
P/EPS 23.86 25.15 16.37 9.07 13.61 28.23 83.33 -18.81%
  YoY % -5.13% 53.63% 80.49% -33.36% -51.79% -66.12% -
  Horiz. % 28.63% 30.18% 19.64% 10.88% 16.33% 33.88% 100.00%
EY 4.19 3.98 6.11 11.02 7.35 3.54 1.20 23.16%
  YoY % 5.28% -34.86% -44.56% 49.93% 107.63% 195.00% -
  Horiz. % 349.17% 331.67% 509.17% 918.33% 612.50% 295.00% 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 0.69 0.80 0.42 0.33 0.38 0.56 0.41 9.06%
  YoY % -13.75% 90.48% 27.27% -13.16% -32.14% 36.59% -
  Horiz. % 168.29% 195.12% 102.44% 80.49% 92.68% 136.59% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 -
Price 0.9300 1.3100 0.7800 0.4400 0.4800 0.5900 0.3900 -
P/RPS 3.06 3.94 2.66 1.24 1.49 1.57 1.64 10.95%
  YoY % -22.34% 48.12% 114.52% -16.78% -5.10% -4.27% -
  Horiz. % 186.59% 240.24% 162.20% 75.61% 90.85% 95.73% 100.00%
P/EPS 19.99 27.01 21.46 8.87 13.33 23.79 65.00 -17.83%
  YoY % -25.99% 25.86% 141.94% -33.46% -43.97% -63.40% -
  Horiz. % 30.75% 41.55% 33.02% 13.65% 20.51% 36.60% 100.00%
EY 5.00 3.70 4.66 11.27 7.50 4.20 1.54 21.68%
  YoY % 35.14% -20.60% -58.65% 50.27% 78.57% 172.73% -
  Horiz. % 324.68% 240.26% 302.60% 731.82% 487.01% 272.73% 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 0.58 0.86 0.55 0.33 0.38 0.47 0.32 10.41%
  YoY % -32.56% 56.36% 66.67% -13.16% -19.15% 46.88% -
  Horiz. % 181.25% 268.75% 171.88% 103.13% 118.75% 146.88% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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