Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     205.69%    YoY -     -67.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 97,123 100,535 107,636 89,830 76,555 67,983 70,226 5.55%
  YoY % -3.39% -6.60% 19.82% 17.34% 12.61% -3.19% -
  Horiz. % 138.30% 143.16% 153.27% 127.92% 109.01% 96.81% 100.00%
PBT 21,459 11,891 13,880 6,289 17,686 11,954 9,064 15.44%
  YoY % 80.46% -14.33% 120.70% -64.44% 47.95% 31.88% -
  Horiz. % 236.75% 131.19% 153.13% 69.38% 195.12% 131.88% 100.00%
Tax -3,207 -2,990 -2,448 -1,186 -4,467 -2,291 -1,668 11.51%
  YoY % -7.26% -22.14% -106.41% 73.45% -94.98% -37.35% -
  Horiz. % 192.27% 179.26% 146.76% 71.10% 267.81% 137.35% 100.00%
NP 18,252 8,901 11,432 5,103 13,219 9,663 7,396 16.24%
  YoY % 105.06% -22.14% 124.03% -61.40% 36.80% 30.65% -
  Horiz. % 246.78% 120.35% 154.57% 69.00% 178.73% 130.65% 100.00%
NP to SH 16,813 8,116 10,770 3,919 11,985 8,801 6,107 18.38%
  YoY % 107.16% -24.64% 174.82% -67.30% 36.18% 44.11% -
  Horiz. % 275.31% 132.90% 176.36% 64.17% 196.25% 144.11% 100.00%
Tax Rate 14.94 % 25.15 % 17.64 % 18.86 % 25.26 % 19.17 % 18.40 % -3.41%
  YoY % -40.60% 42.57% -6.47% -25.34% 31.77% 4.18% -
  Horiz. % 81.20% 136.68% 95.87% 102.50% 137.28% 104.18% 100.00%
Total Cost 78,871 91,634 96,204 84,727 63,336 58,320 62,830 3.86%
  YoY % -13.93% -4.75% 13.55% 33.77% 8.60% -7.18% -
  Horiz. % 125.53% 145.84% 153.12% 134.85% 100.81% 92.82% 100.00%
Net Worth 481,413 464,293 449,656 424,558 416,397 417,413 372,400 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.68% 120.75% 114.01% 111.81% 112.09% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 481,413 464,293 449,656 424,558 416,397 417,413 372,400 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.68% 120.75% 114.01% 111.81% 112.09% 100.00%
NOSH 364,707 365,585 362,626 362,870 361,056 90,545 90,608 26.11%
  YoY % -0.24% 0.82% -0.07% 0.50% 298.76% -0.07% -
  Horiz. % 402.51% 403.48% 400.21% 400.48% 398.48% 99.93% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.79 % 8.85 % 10.62 % 5.68 % 17.27 % 14.21 % 10.53 % 10.13%
  YoY % 112.32% -16.67% 86.97% -67.11% 21.53% 34.95% -
  Horiz. % 178.44% 84.05% 100.85% 53.94% 164.01% 134.95% 100.00%
ROE 3.49 % 1.75 % 2.40 % 0.92 % 2.88 % 2.11 % 1.64 % 13.41%
  YoY % 99.43% -27.08% 160.87% -68.06% 36.49% 28.66% -
  Horiz. % 212.80% 106.71% 146.34% 56.10% 175.61% 128.66% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.63 27.50 29.68 24.76 21.14 75.08 77.51 -16.30%
  YoY % -3.16% -7.35% 19.87% 17.12% -71.84% -3.14% -
  Horiz. % 34.36% 35.48% 38.29% 31.94% 27.27% 96.86% 100.00%
EPS 4.61 2.22 2.97 1.08 3.31 9.72 6.74 -6.13%
  YoY % 107.66% -25.25% 175.00% -67.37% -65.95% 44.21% -
  Horiz. % 68.40% 32.94% 44.07% 16.02% 49.11% 144.21% 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 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 4.1100 -17.24%
  YoY % 3.94% 2.42% 5.98% 1.74% -75.05% 12.17% -
  Horiz. % 32.12% 30.90% 30.17% 28.47% 27.98% 112.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.60 27.54 29.48 24.61 20.97 18.62 19.24 5.54%
  YoY % -3.41% -6.58% 19.79% 17.36% 12.62% -3.22% -
  Horiz. % 138.25% 143.14% 153.22% 127.91% 108.99% 96.78% 100.00%
EPS 4.61 2.22 2.95 1.07 3.28 2.41 1.67 18.43%
  YoY % 107.66% -24.75% 175.70% -67.38% 36.10% 44.31% -
  Horiz. % 276.05% 132.93% 176.65% 64.07% 196.41% 144.31% 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 1.3187 1.2718 1.2317 1.1630 1.1406 1.1434 1.0201 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.67% 120.74% 114.01% 111.81% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 0.3900 -
P/RPS 1.63 1.71 2.53 1.82 4.35 0.47 0.50 21.76%
  YoY % -4.68% -32.41% 39.01% -58.16% 825.53% -6.00% -
  Horiz. % 326.00% 342.00% 506.00% 364.00% 870.00% 94.00% 100.00%
P/EPS 9.44 21.17 25.25 41.67 27.79 3.60 5.79 8.48%
  YoY % -55.41% -16.16% -39.40% 49.95% 671.94% -37.82% -
  Horiz. % 163.04% 365.63% 436.10% 719.69% 479.97% 62.18% 100.00%
EY 10.60 4.72 3.96 2.40 3.60 27.77 17.28 -7.82%
  YoY % 124.58% 19.19% 65.00% -33.33% -87.04% 60.71% -
  Horiz. % 61.34% 27.31% 22.92% 13.89% 20.83% 160.71% 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 0.33 0.37 0.60 0.38 0.80 0.08 0.09 24.17%
  YoY % -10.81% -38.33% 57.89% -52.50% 900.00% -11.11% -
  Horiz. % 366.67% 411.11% 666.67% 422.22% 888.89% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 23/11/05 -
Price 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 0.4000 -
P/RPS 1.58 2.04 2.02 1.25 4.54 0.45 0.52 20.34%
  YoY % -22.55% 0.99% 61.60% -72.47% 908.89% -13.46% -
  Horiz. % 303.85% 392.31% 388.46% 240.38% 873.08% 86.54% 100.00%
P/EPS 9.11 25.23 20.20 28.70 29.00 3.50 5.93 7.41%
  YoY % -63.89% 24.90% -29.62% -1.03% 728.57% -40.98% -
  Horiz. % 153.63% 425.46% 340.64% 483.98% 489.04% 59.02% 100.00%
EY 10.98 3.96 4.95 3.48 3.45 28.59 16.85 -6.89%
  YoY % 177.27% -20.00% 42.24% 0.87% -87.93% 69.67% -
  Horiz. % 65.16% 23.50% 29.38% 20.65% 20.47% 169.67% 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 0.32 0.44 0.48 0.26 0.83 0.07 0.10 21.38%
  YoY % -27.27% -8.33% 84.62% -68.67% 1,085.71% -30.00% -
  Horiz. % 320.00% 440.00% 480.00% 260.00% 830.00% 70.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers