Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     513.64%    YoY -     152.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,597 57,677 71,257 63,276 58,817 49,412 47,159 5.38%
  YoY % 12.00% -19.06% 12.61% 7.58% 19.03% 4.78% -
  Horiz. % 136.98% 122.30% 151.10% 134.18% 124.72% 104.78% 100.00%
PBT 13,849 14,367 6,987 4,388 2,557 9,444 7,684 10.31%
  YoY % -3.61% 105.62% 59.23% 71.61% -72.92% 22.90% -
  Horiz. % 180.23% 186.97% 90.93% 57.11% 33.28% 122.90% 100.00%
Tax -3,550 -1,467 -1,801 -776 -383 -1,823 -1,906 10.91%
  YoY % -141.99% 18.55% -132.09% -102.61% 78.99% 4.35% -
  Horiz. % 186.25% 76.97% 94.49% 40.71% 20.09% 95.65% 100.00%
NP 10,299 12,900 5,186 3,612 2,174 7,621 5,778 10.10%
  YoY % -20.16% 148.75% 43.58% 66.15% -71.47% 31.90% -
  Horiz. % 178.25% 223.26% 89.75% 62.51% 37.63% 131.90% 100.00%
NP to SH 9,370 11,864 4,699 3,240 1,282 6,858 5,216 10.25%
  YoY % -21.02% 152.48% 45.03% 152.73% -81.31% 31.48% -
  Horiz. % 179.64% 227.45% 90.09% 62.12% 24.58% 131.48% 100.00%
Tax Rate 25.63 % 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 24.80 % 0.55%
  YoY % 151.03% -60.40% 45.81% 18.02% -22.38% -22.18% -
  Horiz. % 103.35% 41.17% 103.95% 71.29% 60.40% 77.82% 100.00%
Total Cost 54,298 44,777 66,071 59,664 56,643 41,791 41,381 4.63%
  YoY % 21.26% -32.23% 10.74% 5.33% 35.54% 0.99% -
  Horiz. % 131.21% 108.21% 159.67% 144.18% 136.88% 100.99% 100.00%
Net Worth 499,490 489,161 458,972 444,134 428,554 415,828 415,649 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.69% 110.42% 106.85% 103.10% 100.04% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 499,490 489,161 458,972 444,134 428,554 415,828 415,649 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.69% 110.42% 106.85% 103.10% 100.04% 100.00%
NOSH 364,591 365,046 364,263 364,044 366,285 90,594 90,555 26.10%
  YoY % -0.12% 0.21% 0.06% -0.61% 304.31% 0.04% -
  Horiz. % 402.62% 403.12% 402.25% 402.01% 404.49% 100.04% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.94 % 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 12.25 % 4.48%
  YoY % -28.74% 207.28% 27.50% 54.32% -76.01% 25.88% -
  Horiz. % 130.12% 182.61% 59.43% 46.61% 30.20% 125.88% 100.00%
ROE 1.88 % 2.43 % 1.02 % 0.73 % 0.30 % 1.65 % 1.25 % 7.03%
  YoY % -22.63% 138.24% 39.73% 143.33% -81.82% 32.00% -
  Horiz. % 150.40% 194.40% 81.60% 58.40% 24.00% 132.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.72 15.80 19.56 17.38 16.06 54.54 52.08 -16.43%
  YoY % 12.15% -19.22% 12.54% 8.22% -70.55% 4.72% -
  Horiz. % 34.02% 30.34% 37.56% 33.37% 30.84% 104.72% 100.00%
EPS 2.57 3.25 1.29 0.89 0.35 7.57 5.76 -12.57%
  YoY % -20.92% 151.94% 44.94% 154.29% -95.38% 31.42% -
  Horiz. % 44.62% 56.42% 22.40% 15.45% 6.08% 131.42% 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 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 -18.24%
  YoY % 2.24% 6.35% 3.28% 4.27% -74.51% 0.00% -
  Horiz. % 29.85% 29.19% 27.45% 26.58% 25.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.69 15.80 19.52 17.33 16.11 13.54 12.92 5.37%
  YoY % 11.96% -19.06% 12.64% 7.57% 18.98% 4.80% -
  Horiz. % 136.92% 122.29% 151.08% 134.13% 124.69% 104.80% 100.00%
EPS 2.57 3.25 1.29 0.89 0.35 1.88 1.43 10.25%
  YoY % -20.92% 151.94% 44.94% 154.29% -81.38% 31.47% -
  Horiz. % 179.72% 227.27% 90.21% 62.24% 24.48% 131.47% 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 1.3682 1.3399 1.2572 1.2166 1.1739 1.1391 1.1386 3.11%
  YoY % 2.11% 6.58% 3.34% 3.64% 3.06% 0.04% -
  Horiz. % 120.17% 117.68% 110.42% 106.85% 103.10% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 -
P/RPS 2.37 2.97 3.07 3.39 3.18 1.23 0.65 24.04%
  YoY % -20.20% -3.26% -9.44% 6.60% 158.54% 89.23% -
  Horiz. % 364.62% 456.92% 472.31% 521.54% 489.23% 189.23% 100.00%
P/EPS 16.34 14.46 46.51 66.29 145.71 8.85 5.90 18.49%
  YoY % 13.00% -68.91% -29.84% -54.51% 1,546.44% 50.00% -
  Horiz. % 276.95% 245.08% 788.31% 1,123.56% 2,469.66% 150.00% 100.00%
EY 6.12 6.91 2.15 1.51 0.69 11.30 16.94 -15.59%
  YoY % -11.43% 221.40% 42.38% 118.84% -93.89% -33.29% -
  Horiz. % 36.13% 40.79% 12.69% 8.91% 4.07% 66.71% 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 0.31 0.35 0.48 0.48 0.44 0.15 0.07 28.12%
  YoY % -11.43% -27.08% 0.00% 9.09% 193.33% 114.29% -
  Horiz. % 442.86% 500.00% 685.71% 685.71% 628.57% 214.29% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 -
P/RPS 2.93 3.10 2.50 3.57 2.74 1.34 0.69 27.23%
  YoY % -5.48% 24.00% -29.97% 30.29% 104.48% 94.20% -
  Horiz. % 424.64% 449.28% 362.32% 517.39% 397.10% 194.20% 100.00%
P/EPS 20.23 15.08 37.98 69.66 125.71 9.64 6.25 21.60%
  YoY % 34.15% -60.29% -45.48% -44.59% 1,204.05% 54.24% -
  Horiz. % 323.68% 241.28% 607.68% 1,114.56% 2,011.36% 154.24% 100.00%
EY 4.94 6.63 2.63 1.44 0.80 10.37 16.00 -17.77%
  YoY % -25.49% 152.09% 82.64% 80.00% -92.29% -35.19% -
  Horiz. % 30.88% 41.44% 16.44% 9.00% 5.00% 64.81% 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 0.38 0.37 0.39 0.51 0.38 0.16 0.08 29.62%
  YoY % 2.70% -5.13% -23.53% 34.21% 137.50% 100.00% -
  Horiz. % 475.00% 462.50% 487.50% 637.50% 475.00% 200.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers