Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     110.25%    YoY -     45.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 59,854 64,597 57,677 71,257 63,276 58,817 49,412 3.24%
  YoY % -7.34% 12.00% -19.06% 12.61% 7.58% 19.03% -
  Horiz. % 121.13% 130.73% 116.73% 144.21% 128.06% 119.03% 100.00%
PBT 12,554 13,849 14,367 6,987 4,388 2,557 9,444 4.85%
  YoY % -9.35% -3.61% 105.62% 59.23% 71.61% -72.92% -
  Horiz. % 132.93% 146.64% 152.13% 73.98% 46.46% 27.08% 100.00%
Tax -2,960 -3,550 -1,467 -1,801 -776 -383 -1,823 8.41%
  YoY % 16.62% -141.99% 18.55% -132.09% -102.61% 78.99% -
  Horiz. % 162.37% 194.73% 80.47% 98.79% 42.57% 21.01% 100.00%
NP 9,594 10,299 12,900 5,186 3,612 2,174 7,621 3.91%
  YoY % -6.85% -20.16% 148.75% 43.58% 66.15% -71.47% -
  Horiz. % 125.89% 135.14% 169.27% 68.05% 47.40% 28.53% 100.00%
NP to SH 8,912 9,370 11,864 4,699 3,240 1,282 6,858 4.46%
  YoY % -4.89% -21.02% 152.48% 45.03% 152.73% -81.31% -
  Horiz. % 129.95% 136.63% 173.00% 68.52% 47.24% 18.69% 100.00%
Tax Rate 23.58 % 25.63 % 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 3.39%
  YoY % -8.00% 151.03% -60.40% 45.81% 18.02% -22.38% -
  Horiz. % 122.18% 132.80% 52.90% 133.58% 91.61% 77.62% 100.00%
Total Cost 50,260 54,298 44,777 66,071 59,664 56,643 41,791 3.12%
  YoY % -7.44% 21.26% -32.23% 10.74% 5.33% 35.54% -
  Horiz. % 120.27% 129.93% 107.15% 158.10% 142.77% 135.54% 100.00%
Net Worth 525,954 499,490 489,161 458,972 444,134 428,554 415,828 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.12% 117.64% 110.38% 106.81% 103.06% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 525,954 499,490 489,161 458,972 444,134 428,554 415,828 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.12% 117.64% 110.38% 106.81% 103.06% 100.00%
NOSH 365,245 364,591 365,046 364,263 364,044 366,285 90,594 26.13%
  YoY % 0.18% -0.12% 0.21% 0.06% -0.61% 304.31% -
  Horiz. % 403.17% 402.44% 402.95% 402.08% 401.84% 404.31% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.03 % 15.94 % 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 0.65%
  YoY % 0.56% -28.74% 207.28% 27.50% 54.32% -76.01% -
  Horiz. % 103.96% 103.37% 145.07% 47.21% 37.03% 23.99% 100.00%
ROE 1.69 % 1.88 % 2.43 % 1.02 % 0.73 % 0.30 % 1.65 % 0.40%
  YoY % -10.11% -22.63% 138.24% 39.73% 143.33% -81.82% -
  Horiz. % 102.42% 113.94% 147.27% 61.82% 44.24% 18.18% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.39 17.72 15.80 19.56 17.38 16.06 54.54 -18.14%
  YoY % -7.51% 12.15% -19.22% 12.54% 8.22% -70.55% -
  Horiz. % 30.05% 32.49% 28.97% 35.86% 31.87% 29.45% 100.00%
EPS 2.44 2.57 3.25 1.29 0.89 0.35 7.57 -17.18%
  YoY % -5.06% -20.92% 151.94% 44.94% 154.29% -95.38% -
  Horiz. % 32.23% 33.95% 42.93% 17.04% 11.76% 4.62% 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 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 -17.55%
  YoY % 5.11% 2.24% 6.35% 3.28% 4.27% -74.51% -
  Horiz. % 31.37% 29.85% 29.19% 27.45% 26.58% 25.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.40 17.69 15.80 19.52 17.33 16.11 13.54 3.24%
  YoY % -7.29% 11.96% -19.06% 12.64% 7.57% 18.98% -
  Horiz. % 121.12% 130.65% 116.69% 144.17% 127.99% 118.98% 100.00%
EPS 2.44 2.57 3.25 1.29 0.89 0.35 1.88 4.44%
  YoY % -5.06% -20.92% 151.94% 44.94% 154.29% -81.38% -
  Horiz. % 129.79% 136.70% 172.87% 68.62% 47.34% 18.62% 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 1.4407 1.3682 1.3399 1.2572 1.2166 1.1739 1.1391 3.99%
  YoY % 5.30% 2.11% 6.58% 3.34% 3.64% 3.06% -
  Horiz. % 126.48% 120.11% 117.63% 110.37% 106.80% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 -
P/RPS 6.22 2.37 2.97 3.07 3.39 3.18 1.23 30.98%
  YoY % 162.45% -20.20% -3.26% -9.44% 6.60% 158.54% -
  Horiz. % 505.69% 192.68% 241.46% 249.59% 275.61% 258.54% 100.00%
P/EPS 41.80 16.34 14.46 46.51 66.29 145.71 8.85 29.50%
  YoY % 155.81% 13.00% -68.91% -29.84% -54.51% 1,546.44% -
  Horiz. % 472.32% 184.63% 163.39% 525.54% 749.04% 1,646.44% 100.00%
EY 2.39 6.12 6.91 2.15 1.51 0.69 11.30 -22.79%
  YoY % -60.95% -11.43% 221.40% 42.38% 118.84% -93.89% -
  Horiz. % 21.15% 54.16% 61.15% 19.03% 13.36% 6.11% 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 0.71 0.31 0.35 0.48 0.48 0.44 0.15 29.55%
  YoY % 129.03% -11.43% -27.08% 0.00% 9.09% 193.33% -
  Horiz. % 473.33% 206.67% 233.33% 320.00% 320.00% 293.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 -
Price 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 -
P/RPS 5.52 2.93 3.10 2.50 3.57 2.74 1.34 26.58%
  YoY % 88.40% -5.48% 24.00% -29.97% 30.29% 104.48% -
  Horiz. % 411.94% 218.66% 231.34% 186.57% 266.42% 204.48% 100.00%
P/EPS 37.09 20.23 15.08 37.98 69.66 125.71 9.64 25.15%
  YoY % 83.34% 34.15% -60.29% -45.48% -44.59% 1,204.05% -
  Horiz. % 384.75% 209.85% 156.43% 393.98% 722.61% 1,304.05% 100.00%
EY 2.70 4.94 6.63 2.63 1.44 0.80 10.37 -20.07%
  YoY % -45.34% -25.49% 152.09% 82.64% 80.00% -92.29% -
  Horiz. % 26.04% 47.64% 63.93% 25.36% 13.89% 7.71% 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 0.63 0.38 0.37 0.39 0.51 0.38 0.16 25.64%
  YoY % 65.79% 2.70% -5.13% -23.53% 34.21% 137.50% -
  Horiz. % 393.75% 237.50% 231.25% 243.75% 318.75% 237.50% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers