Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     41.71%    YoY -     107.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 113,955 96,394 101,132 97,123 100,535 107,636 89,830 4.04%
  YoY % 18.22% -4.68% 4.13% -3.39% -6.60% 19.82% -
  Horiz. % 126.86% 107.31% 112.58% 108.12% 111.92% 119.82% 100.00%
PBT 32,837 27,876 24,449 21,459 11,891 13,880 6,289 31.70%
  YoY % 17.80% 14.02% 13.93% 80.46% -14.33% 120.70% -
  Horiz. % 522.13% 443.25% 388.76% 341.21% 189.08% 220.70% 100.00%
Tax -7,419 -7,505 -6,149 -3,207 -2,990 -2,448 -1,186 35.72%
  YoY % 1.15% -22.05% -91.74% -7.26% -22.14% -106.41% -
  Horiz. % 625.55% 632.80% 518.47% 270.40% 252.11% 206.41% 100.00%
NP 25,418 20,371 18,300 18,252 8,901 11,432 5,103 30.67%
  YoY % 24.78% 11.32% 0.26% 105.06% -22.14% 124.03% -
  Horiz. % 498.10% 399.20% 358.61% 357.67% 174.43% 224.03% 100.00%
NP to SH 22,933 19,332 17,045 16,813 8,116 10,770 3,919 34.22%
  YoY % 18.63% 13.42% 1.38% 107.16% -24.64% 174.82% -
  Horiz. % 585.17% 493.29% 434.93% 429.01% 207.09% 274.82% 100.00%
Tax Rate 22.59 % 26.92 % 25.15 % 14.94 % 25.15 % 17.64 % 18.86 % 3.05%
  YoY % -16.08% 7.04% 68.34% -40.60% 42.57% -6.47% -
  Horiz. % 119.78% 142.74% 133.35% 79.22% 133.35% 93.53% 100.00%
Total Cost 88,537 76,023 82,832 78,871 91,634 96,204 84,727 0.74%
  YoY % 16.46% -8.22% 5.02% -13.93% -4.75% 13.55% -
  Horiz. % 104.50% 89.73% 97.76% 93.09% 108.15% 113.55% 100.00%
Net Worth 565,849 536,644 507,438 481,413 464,293 449,656 424,558 4.90%
  YoY % 5.44% 5.76% 5.41% 3.69% 3.26% 5.91% -
  Horiz. % 133.28% 126.40% 119.52% 113.39% 109.36% 105.91% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 565,849 536,644 507,438 481,413 464,293 449,656 424,558 4.90%
  YoY % 5.44% 5.76% 5.41% 3.69% 3.26% 5.91% -
  Horiz. % 133.28% 126.40% 119.52% 113.39% 109.36% 105.91% 100.00%
NOSH 365,064 365,064 365,064 364,707 365,585 362,626 362,870 0.10%
  YoY % 0.00% 0.00% 0.10% -0.24% 0.82% -0.07% -
  Horiz. % 100.60% 100.60% 100.60% 100.51% 100.75% 99.93% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 22.31 % 21.13 % 18.10 % 18.79 % 8.85 % 10.62 % 5.68 % 25.60%
  YoY % 5.58% 16.74% -3.67% 112.32% -16.67% 86.97% -
  Horiz. % 392.78% 372.01% 318.66% 330.81% 155.81% 186.97% 100.00%
ROE 4.05 % 3.60 % 3.36 % 3.49 % 1.75 % 2.40 % 0.92 % 28.01%
  YoY % 12.50% 7.14% -3.72% 99.43% -27.08% 160.87% -
  Horiz. % 440.22% 391.30% 365.22% 379.35% 190.22% 260.87% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.22 26.40 27.70 26.63 27.50 29.68 24.76 3.94%
  YoY % 18.26% -4.69% 4.02% -3.16% -7.35% 19.87% -
  Horiz. % 126.09% 106.62% 111.87% 107.55% 111.07% 119.87% 100.00%
EPS 6.28 5.30 4.67 4.61 2.22 2.97 1.08 34.08%
  YoY % 18.49% 13.49% 1.30% 107.66% -25.25% 175.00% -
  Horiz. % 581.48% 490.74% 432.41% 426.85% 205.56% 275.00% 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 1.5500 1.4700 1.3900 1.3200 1.2700 1.2400 1.1700 4.80%
  YoY % 5.44% 5.76% 5.30% 3.94% 2.42% 5.98% -
  Horiz. % 132.48% 125.64% 118.80% 112.82% 108.55% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.22 26.40 27.70 26.60 27.54 29.48 24.61 4.04%
  YoY % 18.26% -4.69% 4.14% -3.41% -6.58% 19.79% -
  Horiz. % 126.86% 107.27% 112.56% 108.09% 111.91% 119.79% 100.00%
EPS 6.28 5.30 4.67 4.61 2.22 2.95 1.07 34.29%
  YoY % 18.49% 13.49% 1.30% 107.66% -24.75% 175.70% -
  Horiz. % 586.92% 495.33% 436.45% 430.84% 207.48% 275.70% 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 1.5500 1.4700 1.3900 1.3187 1.2718 1.2317 1.1630 4.90%
  YoY % 5.44% 5.76% 5.41% 3.69% 3.26% 5.91% -
  Horiz. % 133.28% 126.40% 119.52% 113.39% 109.36% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.2900 0.9500 0.4700 0.4350 0.4700 0.7500 0.4500 -
P/RPS 4.13 3.60 1.70 1.63 1.71 2.53 1.82 14.63%
  YoY % 14.72% 111.76% 4.29% -4.68% -32.41% 39.01% -
  Horiz. % 226.92% 197.80% 93.41% 89.56% 93.96% 139.01% 100.00%
P/EPS 20.54 17.94 10.07 9.44 21.17 25.25 41.67 -11.12%
  YoY % 14.49% 78.15% 6.67% -55.41% -16.16% -39.40% -
  Horiz. % 49.29% 43.05% 24.17% 22.65% 50.80% 60.60% 100.00%
EY 4.87 5.57 9.93 10.60 4.72 3.96 2.40 12.51%
  YoY % -12.57% -43.91% -6.32% 124.58% 19.19% 65.00% -
  Horiz. % 202.92% 232.08% 413.75% 441.67% 196.67% 165.00% 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 0.83 0.65 0.34 0.33 0.37 0.60 0.38 13.90%
  YoY % 27.69% 91.18% 3.03% -10.81% -38.33% 57.89% -
  Horiz. % 218.42% 171.05% 89.47% 86.84% 97.37% 157.89% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 -
Price 1.0300 0.9300 0.4900 0.4200 0.5600 0.6000 0.3100 -
P/RPS 3.30 3.52 1.77 1.58 2.04 2.02 1.25 17.55%
  YoY % -6.25% 98.87% 12.03% -22.55% 0.99% 61.60% -
  Horiz. % 264.00% 281.60% 141.60% 126.40% 163.20% 161.60% 100.00%
P/EPS 16.40 17.56 10.49 9.11 25.23 20.20 28.70 -8.90%
  YoY % -6.61% 67.40% 15.15% -63.89% 24.90% -29.62% -
  Horiz. % 57.14% 61.18% 36.55% 31.74% 87.91% 70.38% 100.00%
EY 6.10 5.69 9.53 10.98 3.96 4.95 3.48 9.80%
  YoY % 7.21% -40.29% -13.21% 177.27% -20.00% 42.24% -
  Horiz. % 175.29% 163.51% 273.85% 315.52% 113.79% 142.24% 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 0.66 0.63 0.35 0.32 0.44 0.48 0.26 16.79%
  YoY % 4.76% 80.00% 9.38% -27.27% -8.33% 84.62% -
  Horiz. % 253.85% 242.31% 134.62% 123.08% 169.23% 184.62% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers