Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     81.91%    YoY -     1.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 88,949 113,955 96,394 101,132 97,123 100,535 107,636 -3.13%
  YoY % -21.94% 18.22% -4.68% 4.13% -3.39% -6.60% -
  Horiz. % 82.64% 105.87% 89.56% 93.96% 90.23% 93.40% 100.00%
PBT 21,169 32,837 27,876 24,449 21,459 11,891 13,880 7.28%
  YoY % -35.53% 17.80% 14.02% 13.93% 80.46% -14.33% -
  Horiz. % 152.51% 236.58% 200.84% 176.15% 154.60% 85.67% 100.00%
Tax -5,731 -7,419 -7,505 -6,149 -3,207 -2,990 -2,448 15.22%
  YoY % 22.75% 1.15% -22.05% -91.74% -7.26% -22.14% -
  Horiz. % 234.11% 303.06% 306.58% 251.18% 131.00% 122.14% 100.00%
NP 15,438 25,418 20,371 18,300 18,252 8,901 11,432 5.13%
  YoY % -39.26% 24.78% 11.32% 0.26% 105.06% -22.14% -
  Horiz. % 135.04% 222.34% 178.19% 160.08% 159.66% 77.86% 100.00%
NP to SH 14,401 22,933 19,332 17,045 16,813 8,116 10,770 4.96%
  YoY % -37.20% 18.63% 13.42% 1.38% 107.16% -24.64% -
  Horiz. % 133.71% 212.93% 179.50% 158.26% 156.11% 75.36% 100.00%
Tax Rate 27.07 % 22.59 % 26.92 % 25.15 % 14.94 % 25.15 % 17.64 % 7.40%
  YoY % 19.83% -16.08% 7.04% 68.34% -40.60% 42.57% -
  Horiz. % 153.46% 128.06% 152.61% 142.57% 84.69% 142.57% 100.00%
Total Cost 73,511 88,537 76,023 82,832 78,871 91,634 96,204 -4.38%
  YoY % -16.97% 16.46% -8.22% 5.02% -13.93% -4.75% -
  Horiz. % 76.41% 92.03% 79.02% 86.10% 81.98% 95.25% 100.00%
Net Worth 587,753 565,849 536,644 507,438 481,413 464,293 449,656 4.56%
  YoY % 3.87% 5.44% 5.76% 5.41% 3.69% 3.26% -
  Horiz. % 130.71% 125.84% 119.35% 112.85% 107.06% 103.26% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 587,753 565,849 536,644 507,438 481,413 464,293 449,656 4.56%
  YoY % 3.87% 5.44% 5.76% 5.41% 3.69% 3.26% -
  Horiz. % 130.71% 125.84% 119.35% 112.85% 107.06% 103.26% 100.00%
NOSH 365,064 365,064 365,064 365,064 364,707 365,585 362,626 0.11%
  YoY % 0.00% 0.00% 0.00% 0.10% -0.24% 0.82% -
  Horiz. % 100.67% 100.67% 100.67% 100.67% 100.57% 100.82% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.36 % 22.31 % 21.13 % 18.10 % 18.79 % 8.85 % 10.62 % 8.53%
  YoY % -22.19% 5.58% 16.74% -3.67% 112.32% -16.67% -
  Horiz. % 163.47% 210.08% 198.96% 170.43% 176.93% 83.33% 100.00%
ROE 2.45 % 4.05 % 3.60 % 3.36 % 3.49 % 1.75 % 2.40 % 0.34%
  YoY % -39.51% 12.50% 7.14% -3.72% 99.43% -27.08% -
  Horiz. % 102.08% 168.75% 150.00% 140.00% 145.42% 72.92% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.37 31.22 26.40 27.70 26.63 27.50 29.68 -3.23%
  YoY % -21.94% 18.26% -4.69% 4.02% -3.16% -7.35% -
  Horiz. % 82.11% 105.19% 88.95% 93.33% 89.72% 92.65% 100.00%
EPS 3.94 6.28 5.30 4.67 4.61 2.22 2.97 4.82%
  YoY % -37.26% 18.49% 13.49% 1.30% 107.66% -25.25% -
  Horiz. % 132.66% 211.45% 178.45% 157.24% 155.22% 74.75% 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 1.6100 1.5500 1.4700 1.3900 1.3200 1.2700 1.2400 4.45%
  YoY % 3.87% 5.44% 5.76% 5.30% 3.94% 2.42% -
  Horiz. % 129.84% 125.00% 118.55% 112.10% 106.45% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.37 31.22 26.40 27.70 26.60 27.54 29.48 -3.12%
  YoY % -21.94% 18.26% -4.69% 4.14% -3.41% -6.58% -
  Horiz. % 82.67% 105.90% 89.55% 93.96% 90.23% 93.42% 100.00%
EPS 3.94 6.28 5.30 4.67 4.61 2.22 2.95 4.94%
  YoY % -37.26% 18.49% 13.49% 1.30% 107.66% -24.75% -
  Horiz. % 133.56% 212.88% 179.66% 158.31% 156.27% 75.25% 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 1.6100 1.5500 1.4700 1.3900 1.3187 1.2718 1.2317 4.56%
  YoY % 3.87% 5.44% 5.76% 5.41% 3.69% 3.26% -
  Horiz. % 130.71% 125.84% 119.35% 112.85% 107.06% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.8700 1.2900 0.9500 0.4700 0.4350 0.4700 0.7500 -
P/RPS 3.57 4.13 3.60 1.70 1.63 1.71 2.53 5.90%
  YoY % -13.56% 14.72% 111.76% 4.29% -4.68% -32.41% -
  Horiz. % 141.11% 163.24% 142.29% 67.19% 64.43% 67.59% 100.00%
P/EPS 22.05 20.54 17.94 10.07 9.44 21.17 25.25 -2.23%
  YoY % 7.35% 14.49% 78.15% 6.67% -55.41% -16.16% -
  Horiz. % 87.33% 81.35% 71.05% 39.88% 37.39% 83.84% 100.00%
EY 4.53 4.87 5.57 9.93 10.60 4.72 3.96 2.27%
  YoY % -6.98% -12.57% -43.91% -6.32% 124.58% 19.19% -
  Horiz. % 114.39% 122.98% 140.66% 250.76% 267.68% 119.19% 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 0.54 0.83 0.65 0.34 0.33 0.37 0.60 -1.74%
  YoY % -34.94% 27.69% 91.18% 3.03% -10.81% -38.33% -
  Horiz. % 90.00% 138.33% 108.33% 56.67% 55.00% 61.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 -
Price 0.8800 1.0300 0.9300 0.4900 0.4200 0.5600 0.6000 -
P/RPS 3.61 3.30 3.52 1.77 1.58 2.04 2.02 10.16%
  YoY % 9.39% -6.25% 98.87% 12.03% -22.55% 0.99% -
  Horiz. % 178.71% 163.37% 174.26% 87.62% 78.22% 100.99% 100.00%
P/EPS 22.31 16.40 17.56 10.49 9.11 25.23 20.20 1.67%
  YoY % 36.04% -6.61% 67.40% 15.15% -63.89% 24.90% -
  Horiz. % 110.45% 81.19% 86.93% 51.93% 45.10% 124.90% 100.00%
EY 4.48 6.10 5.69 9.53 10.98 3.96 4.95 -1.65%
  YoY % -26.56% 7.21% -40.29% -13.21% 177.27% -20.00% -
  Horiz. % 90.51% 123.23% 114.95% 192.53% 221.82% 80.00% 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 0.55 0.66 0.63 0.35 0.32 0.44 0.48 2.29%
  YoY % -16.67% 4.76% 80.00% 9.38% -27.27% -8.33% -
  Horiz. % 114.58% 137.50% 131.25% 72.92% 66.67% 91.67% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers