Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     261.05%    YoY -     152.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 67,399 59,854 64,597 57,677 71,257 63,276 58,817 2.29%
  YoY % 12.61% -7.34% 12.00% -19.06% 12.61% 7.58% -
  Horiz. % 114.59% 101.76% 109.83% 98.06% 121.15% 107.58% 100.00%
PBT 15,588 12,554 13,849 14,367 6,987 4,388 2,557 35.14%
  YoY % 24.17% -9.35% -3.61% 105.62% 59.23% 71.61% -
  Horiz. % 609.62% 490.97% 541.61% 561.87% 273.25% 171.61% 100.00%
Tax -3,353 -2,960 -3,550 -1,467 -1,801 -776 -383 43.54%
  YoY % -13.28% 16.62% -141.99% 18.55% -132.09% -102.61% -
  Horiz. % 875.46% 772.85% 926.89% 383.03% 470.23% 202.61% 100.00%
NP 12,235 9,594 10,299 12,900 5,186 3,612 2,174 33.35%
  YoY % 27.53% -6.85% -20.16% 148.75% 43.58% 66.15% -
  Horiz. % 562.79% 441.31% 473.74% 593.38% 238.55% 166.15% 100.00%
NP to SH 11,386 8,912 9,370 11,864 4,699 3,240 1,282 43.88%
  YoY % 27.76% -4.89% -21.02% 152.48% 45.03% 152.73% -
  Horiz. % 888.14% 695.16% 730.89% 925.43% 366.54% 252.73% 100.00%
Tax Rate 21.51 % 23.58 % 25.63 % 10.21 % 25.78 % 17.68 % 14.98 % 6.21%
  YoY % -8.78% -8.00% 151.03% -60.40% 45.81% 18.02% -
  Horiz. % 143.59% 157.41% 171.09% 68.16% 172.10% 118.02% 100.00%
Total Cost 55,164 50,260 54,298 44,777 66,071 59,664 56,643 -0.44%
  YoY % 9.76% -7.44% 21.26% -32.23% 10.74% 5.33% -
  Horiz. % 97.39% 88.73% 95.86% 79.05% 116.64% 105.33% 100.00%
Net Worth 562,001 525,954 499,490 489,161 458,972 444,134 428,554 4.62%
  YoY % 6.85% 5.30% 2.11% 6.58% 3.34% 3.64% -
  Horiz. % 131.14% 122.73% 116.55% 114.14% 107.10% 103.64% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 562,001 525,954 499,490 489,161 458,972 444,134 428,554 4.62%
  YoY % 6.85% 5.30% 2.11% 6.58% 3.34% 3.64% -
  Horiz. % 131.14% 122.73% 116.55% 114.14% 107.10% 103.64% 100.00%
NOSH 364,935 365,245 364,591 365,046 364,263 364,044 366,285 -0.06%
  YoY % -0.08% 0.18% -0.12% 0.21% 0.06% -0.61% -
  Horiz. % 99.63% 99.72% 99.54% 99.66% 99.45% 99.39% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.15 % 16.03 % 15.94 % 22.37 % 7.28 % 5.71 % 3.70 % 30.33%
  YoY % 13.23% 0.56% -28.74% 207.28% 27.50% 54.32% -
  Horiz. % 490.54% 433.24% 430.81% 604.59% 196.76% 154.32% 100.00%
ROE 2.03 % 1.69 % 1.88 % 2.43 % 1.02 % 0.73 % 0.30 % 37.51%
  YoY % 20.12% -10.11% -22.63% 138.24% 39.73% 143.33% -
  Horiz. % 676.67% 563.33% 626.67% 810.00% 340.00% 243.33% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.47 16.39 17.72 15.80 19.56 17.38 16.06 2.36%
  YoY % 12.69% -7.51% 12.15% -19.22% 12.54% 8.22% -
  Horiz. % 115.01% 102.05% 110.34% 98.38% 121.79% 108.22% 100.00%
EPS 3.12 2.44 2.57 3.25 1.29 0.89 0.35 43.97%
  YoY % 27.87% -5.06% -20.92% 151.94% 44.94% 154.29% -
  Horiz. % 891.43% 697.14% 734.29% 928.57% 368.57% 254.29% 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 1.5400 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.68%
  YoY % 6.94% 5.11% 2.24% 6.35% 3.28% 4.27% -
  Horiz. % 131.62% 123.08% 117.09% 114.53% 107.69% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.46 16.40 17.69 15.80 19.52 17.33 16.11 2.29%
  YoY % 12.56% -7.29% 11.96% -19.06% 12.64% 7.57% -
  Horiz. % 114.59% 101.80% 109.81% 98.08% 121.17% 107.57% 100.00%
EPS 3.12 2.44 2.57 3.25 1.29 0.89 0.35 43.97%
  YoY % 27.87% -5.06% -20.92% 151.94% 44.94% 154.29% -
  Horiz. % 891.43% 697.14% 734.29% 928.57% 368.57% 254.29% 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 1.5395 1.4407 1.3682 1.3399 1.2572 1.2166 1.1739 4.62%
  YoY % 6.86% 5.30% 2.11% 6.58% 3.34% 3.64% -
  Horiz. % 131.14% 122.73% 116.55% 114.14% 107.10% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.3800 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 -
P/RPS 7.47 6.22 2.37 2.97 3.07 3.39 3.18 15.29%
  YoY % 20.10% 162.45% -20.20% -3.26% -9.44% 6.60% -
  Horiz. % 234.91% 195.60% 74.53% 93.40% 96.54% 106.60% 100.00%
P/EPS 44.23 41.80 16.34 14.46 46.51 66.29 145.71 -18.01%
  YoY % 5.81% 155.81% 13.00% -68.91% -29.84% -54.51% -
  Horiz. % 30.35% 28.69% 11.21% 9.92% 31.92% 45.49% 100.00%
EY 2.26 2.39 6.12 6.91 2.15 1.51 0.69 21.85%
  YoY % -5.44% -60.95% -11.43% 221.40% 42.38% 118.84% -
  Horiz. % 327.54% 346.38% 886.96% 1,001.45% 311.59% 218.84% 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 0.90 0.71 0.31 0.35 0.48 0.48 0.44 12.66%
  YoY % 26.76% 129.03% -11.43% -27.08% 0.00% 9.09% -
  Horiz. % 204.55% 161.36% 70.45% 79.55% 109.09% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 -
Price 1.3300 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 -
P/RPS 7.20 5.52 2.93 3.10 2.50 3.57 2.74 17.46%
  YoY % 30.43% 88.40% -5.48% 24.00% -29.97% 30.29% -
  Horiz. % 262.77% 201.46% 106.93% 113.14% 91.24% 130.29% 100.00%
P/EPS 42.63 37.09 20.23 15.08 37.98 69.66 125.71 -16.49%
  YoY % 14.94% 83.34% 34.15% -60.29% -45.48% -44.59% -
  Horiz. % 33.91% 29.50% 16.09% 12.00% 30.21% 55.41% 100.00%
EY 2.35 2.70 4.94 6.63 2.63 1.44 0.80 19.66%
  YoY % -12.96% -45.34% -25.49% 152.09% 82.64% 80.00% -
  Horiz. % 293.75% 337.50% 617.50% 828.75% 328.75% 180.00% 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 0.86 0.63 0.38 0.37 0.39 0.51 0.38 14.58%
  YoY % 36.51% 65.79% 2.70% -5.13% -23.53% 34.21% -
  Horiz. % 226.32% 165.79% 100.00% 97.37% 102.63% 134.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

106  871  432  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.27-0.04 
 PASUKGB 0.095-0.03 
 XOX 0.175-0.01 
 IRIS 0.28-0.04 
 VSOLAR 0.04-0.005 
 BINTAI 0.74-0.035 
 PHB 0.0250.00 
 IKHMAS 0.1850.00 
 SOLUTN 0.71+0.02 

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