Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     106.52%    YoY -     -21.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 54,367 67,399 59,854 64,597 57,677 71,257 63,276 -2.50%
  YoY % -19.34% 12.61% -7.34% 12.00% -19.06% 12.61% -
  Horiz. % 85.92% 106.52% 94.59% 102.09% 91.15% 112.61% 100.00%
PBT 11,071 15,588 12,554 13,849 14,367 6,987 4,388 16.67%
  YoY % -28.98% 24.17% -9.35% -3.61% 105.62% 59.23% -
  Horiz. % 252.30% 355.24% 286.10% 315.61% 327.42% 159.23% 100.00%
Tax -3,235 -3,353 -2,960 -3,550 -1,467 -1,801 -776 26.85%
  YoY % 3.52% -13.28% 16.62% -141.99% 18.55% -132.09% -
  Horiz. % 416.88% 432.09% 381.44% 457.47% 189.05% 232.09% 100.00%
NP 7,836 12,235 9,594 10,299 12,900 5,186 3,612 13.77%
  YoY % -35.95% 27.53% -6.85% -20.16% 148.75% 43.58% -
  Horiz. % 216.94% 338.73% 265.61% 285.13% 357.14% 143.58% 100.00%
NP to SH 6,987 11,386 8,912 9,370 11,864 4,699 3,240 13.66%
  YoY % -38.64% 27.76% -4.89% -21.02% 152.48% 45.03% -
  Horiz. % 215.65% 351.42% 275.06% 289.20% 366.17% 145.03% 100.00%
Tax Rate 29.22 % 21.51 % 23.58 % 25.63 % 10.21 % 25.78 % 17.68 % 8.73%
  YoY % 35.84% -8.78% -8.00% 151.03% -60.40% 45.81% -
  Horiz. % 165.27% 121.66% 133.37% 144.97% 57.75% 145.81% 100.00%
Total Cost 46,531 55,164 50,260 54,298 44,777 66,071 59,664 -4.06%
  YoY % -15.65% 9.76% -7.44% 21.26% -32.23% 10.74% -
  Horiz. % 77.99% 92.46% 84.24% 91.01% 75.05% 110.74% 100.00%
Net Worth 580,451 562,001 525,954 499,490 489,161 458,972 444,134 4.56%
  YoY % 3.28% 6.85% 5.30% 2.11% 6.58% 3.34% -
  Horiz. % 130.69% 126.54% 118.42% 112.46% 110.14% 103.34% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 580,451 562,001 525,954 499,490 489,161 458,972 444,134 4.56%
  YoY % 3.28% 6.85% 5.30% 2.11% 6.58% 3.34% -
  Horiz. % 130.69% 126.54% 118.42% 112.46% 110.14% 103.34% 100.00%
NOSH 365,064 364,935 365,245 364,591 365,046 364,263 364,044 0.05%
  YoY % 0.04% -0.08% 0.18% -0.12% 0.21% 0.06% -
  Horiz. % 100.28% 100.24% 100.33% 100.15% 100.28% 100.06% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.41 % 18.15 % 16.03 % 15.94 % 22.37 % 7.28 % 5.71 % 16.67%
  YoY % -20.61% 13.23% 0.56% -28.74% 207.28% 27.50% -
  Horiz. % 252.36% 317.86% 280.74% 279.16% 391.77% 127.50% 100.00%
ROE 1.20 % 2.03 % 1.69 % 1.88 % 2.43 % 1.02 % 0.73 % 8.63%
  YoY % -40.89% 20.12% -10.11% -22.63% 138.24% 39.73% -
  Horiz. % 164.38% 278.08% 231.51% 257.53% 332.88% 139.73% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.89 18.47 16.39 17.72 15.80 19.56 17.38 -2.54%
  YoY % -19.38% 12.69% -7.51% 12.15% -19.22% 12.54% -
  Horiz. % 85.67% 106.27% 94.30% 101.96% 90.91% 112.54% 100.00%
EPS 1.91 3.12 2.44 2.57 3.25 1.29 0.89 13.57%
  YoY % -38.78% 27.87% -5.06% -20.92% 151.94% 44.94% -
  Horiz. % 214.61% 350.56% 274.16% 288.76% 365.17% 144.94% 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 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 1.2200 4.51%
  YoY % 3.25% 6.94% 5.11% 2.24% 6.35% 3.28% -
  Horiz. % 130.33% 126.23% 118.03% 112.30% 109.84% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.89 18.46 16.40 17.69 15.80 19.52 17.33 -2.50%
  YoY % -19.34% 12.56% -7.29% 11.96% -19.06% 12.64% -
  Horiz. % 85.92% 106.52% 94.63% 102.08% 91.17% 112.64% 100.00%
EPS 1.91 3.12 2.44 2.57 3.25 1.29 0.89 13.57%
  YoY % -38.78% 27.87% -5.06% -20.92% 151.94% 44.94% -
  Horiz. % 214.61% 350.56% 274.16% 288.76% 365.17% 144.94% 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 1.5900 1.5395 1.4407 1.3682 1.3399 1.2572 1.2166 4.56%
  YoY % 3.28% 6.86% 5.30% 2.11% 6.58% 3.34% -
  Horiz. % 130.69% 126.54% 118.42% 112.46% 110.13% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 0.5900 -
P/RPS 6.11 7.47 6.22 2.37 2.97 3.07 3.39 10.31%
  YoY % -18.21% 20.10% 162.45% -20.20% -3.26% -9.44% -
  Horiz. % 180.24% 220.35% 183.48% 69.91% 87.61% 90.56% 100.00%
P/EPS 47.55 44.23 41.80 16.34 14.46 46.51 66.29 -5.38%
  YoY % 7.51% 5.81% 155.81% 13.00% -68.91% -29.84% -
  Horiz. % 71.73% 66.72% 63.06% 24.65% 21.81% 70.16% 100.00%
EY 2.10 2.26 2.39 6.12 6.91 2.15 1.51 5.65%
  YoY % -7.08% -5.44% -60.95% -11.43% 221.40% 42.38% -
  Horiz. % 139.07% 149.67% 158.28% 405.30% 457.62% 142.38% 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 0.57 0.90 0.71 0.31 0.35 0.48 0.48 2.90%
  YoY % -36.67% 26.76% 129.03% -11.43% -27.08% 0.00% -
  Horiz. % 118.75% 187.50% 147.92% 64.58% 72.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 -
Price 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 0.6200 -
P/RPS 5.47 7.20 5.52 2.93 3.10 2.50 3.57 7.37%
  YoY % -24.03% 30.43% 88.40% -5.48% 24.00% -29.97% -
  Horiz. % 153.22% 201.68% 154.62% 82.07% 86.83% 70.03% 100.00%
P/EPS 42.58 42.63 37.09 20.23 15.08 37.98 69.66 -7.87%
  YoY % -0.12% 14.94% 83.34% 34.15% -60.29% -45.48% -
  Horiz. % 61.13% 61.20% 53.24% 29.04% 21.65% 54.52% 100.00%
EY 2.35 2.35 2.70 4.94 6.63 2.63 1.44 8.50%
  YoY % 0.00% -12.96% -45.34% -25.49% 152.09% 82.64% -
  Horiz. % 163.19% 163.19% 187.50% 343.06% 460.42% 182.64% 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 0.51 0.86 0.63 0.38 0.37 0.39 0.51 -
  YoY % -40.70% 36.51% 65.79% 2.70% -5.13% -23.53% -
  Horiz. % 100.00% 168.63% 123.53% 74.51% 72.55% 76.47% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers