Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2003-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 31-Dec-2003  [#4]
Profit Trend QoQ -     220.80%    YoY -     -62.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,980 96,554 138,746 104,366 123,197 137,988 68,679 4.99%
  YoY % -4.74% -30.41% 32.94% -15.29% -10.72% 100.92% -
  Horiz. % 133.93% 140.59% 202.02% 151.96% 179.38% 200.92% 100.00%
PBT 24,398 12,365 11,959 3,890 14,632 21,016 10,836 14.48%
  YoY % 97.32% 3.39% 207.43% -73.41% -30.38% 93.95% -
  Horiz. % 225.16% 114.11% 110.36% 35.90% 135.03% 193.95% 100.00%
Tax -4,357 -2,116 -4,847 -1,391 -7,998 -10,925 -3,516 3.64%
  YoY % -105.91% 56.34% -248.45% 82.61% 26.79% -210.72% -
  Horiz. % 123.92% 60.18% 137.86% 39.56% 227.47% 310.72% 100.00%
NP 20,041 10,249 7,112 2,499 6,634 10,091 7,320 18.27%
  YoY % 95.54% 44.11% 184.59% -62.33% -34.26% 37.86% -
  Horiz. % 273.78% 140.01% 97.16% 34.14% 90.63% 137.86% 100.00%
NP to SH 18,680 8,544 7,112 2,499 6,634 10,091 7,320 16.89%
  YoY % 118.63% 20.13% 184.59% -62.33% -34.26% 37.86% -
  Horiz. % 255.19% 116.72% 97.16% 34.14% 90.63% 137.86% 100.00%
Tax Rate 17.86 % 17.11 % 40.53 % 35.76 % 54.66 % 51.98 % 32.45 % -9.47%
  YoY % 4.38% -57.78% 13.34% -34.58% 5.16% 60.18% -
  Horiz. % 55.04% 52.73% 124.90% 110.20% 168.44% 160.18% 100.00%
Total Cost 71,939 86,305 131,634 101,867 116,563 127,897 61,359 2.69%
  YoY % -16.65% -34.44% 29.22% -12.61% -8.86% 108.44% -
  Horiz. % 117.24% 140.66% 214.53% 166.02% 189.97% 208.44% 100.00%
Net Worth 409,291 409,472 463,608 457,476 438,796 431,177 380,122 1.24%
  YoY % -0.04% -11.68% 1.34% 4.26% 1.77% 13.43% -
  Horiz. % 107.67% 107.72% 121.96% 120.35% 115.44% 113.43% 100.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,358 2,264 - - - - - -
  YoY % -40.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.97% 100.00% - - - - -
Div Payout % 7.27 % 26.51 % - % - % - % - % - % -
  YoY % -72.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.42% 100.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 409,291 409,472 463,608 457,476 438,796 431,177 380,122 1.24%
  YoY % -0.04% -11.68% 1.34% 4.26% 1.77% 13.43% -
  Horiz. % 107.67% 107.72% 121.96% 120.35% 115.44% 113.43% 100.00%
NOSH 90,551 90,591 181,097 181,538 181,320 181,166 163,142 -9.34%
  YoY % -0.04% -49.98% -0.24% 0.12% 0.08% 11.05% -
  Horiz. % 55.50% 55.53% 111.01% 111.28% 111.14% 111.05% 100.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.79 % 10.61 % 5.13 % 2.39 % 5.38 % 7.31 % 10.66 % 12.65%
  YoY % 105.37% 106.82% 114.64% -55.58% -26.40% -31.43% -
  Horiz. % 204.41% 99.53% 48.12% 22.42% 50.47% 68.57% 100.00%
ROE 4.56 % 2.09 % 1.53 % 0.55 % 1.51 % 2.34 % 1.93 % 15.40%
  YoY % 118.18% 36.60% 178.18% -63.58% -35.47% 21.24% -
  Horiz. % 236.27% 108.29% 79.27% 28.50% 78.24% 121.24% 100.00%
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.58 106.58 76.61 57.49 67.94 76.17 42.10 15.80%
  YoY % -4.69% 39.12% 33.26% -15.38% -10.80% 80.93% -
  Horiz. % 241.28% 253.16% 181.97% 136.56% 161.38% 180.93% 100.00%
EPS 20.63 9.44 3.93 1.38 3.66 5.57 4.51 28.83%
  YoY % 118.54% 140.20% 184.78% -62.30% -34.29% 23.50% -
  Horiz. % 457.43% 209.31% 87.14% 30.60% 81.15% 123.50% 100.00%
DPS 1.50 2.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% - - - - -
NAPS 4.5200 4.5200 2.5600 2.5200 2.4200 2.3800 2.3300 11.67%
  YoY % 0.00% 76.56% 1.59% 4.13% 1.68% 2.15% -
  Horiz. % 193.99% 193.99% 109.87% 108.15% 103.86% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.20 26.45 38.01 28.59 33.75 37.80 18.81 4.99%
  YoY % -4.73% -30.41% 32.95% -15.29% -10.71% 100.96% -
  Horiz. % 133.97% 140.62% 202.07% 151.99% 179.43% 200.96% 100.00%
EPS 5.12 2.34 1.95 0.68 1.82 2.76 2.01 16.86%
  YoY % 118.80% 20.00% 186.76% -62.64% -34.06% 37.31% -
  Horiz. % 254.73% 116.42% 97.01% 33.83% 90.55% 137.31% 100.00%
DPS 0.37 0.62 0.00 0.00 0.00 0.00 0.00 -
  YoY % -40.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.68% 100.00% - - - - -
NAPS 1.1212 1.1216 1.2699 1.2531 1.2020 1.1811 1.0412 1.24%
  YoY % -0.04% -11.68% 1.34% 4.25% 1.77% 13.44% -
  Horiz. % 107.68% 107.72% 121.97% 120.35% 115.44% 113.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.3600 0.3700 0.6200 0.7000 0.4000 0.4500 0.5100 -
P/RPS 0.35 0.35 0.81 1.22 0.59 0.59 1.21 -18.67%
  YoY % 0.00% -56.79% -33.61% 106.78% 0.00% -51.24% -
  Horiz. % 28.93% 28.93% 66.94% 100.83% 48.76% 48.76% 100.00%
P/EPS 1.75 3.92 15.79 50.85 10.93 8.08 11.37 -26.78%
  YoY % -55.36% -75.17% -68.95% 365.23% 35.27% -28.94% -
  Horiz. % 15.39% 34.48% 138.87% 447.23% 96.13% 71.06% 100.00%
EY 57.30 25.49 6.33 1.97 9.15 12.38 8.80 36.63%
  YoY % 124.79% 302.69% 221.32% -78.47% -26.09% 40.68% -
  Horiz. % 651.14% 289.66% 71.93% 22.39% 103.98% 140.68% 100.00%
DY 4.17 6.76 0.00 0.00 0.00 0.00 0.00 -
  YoY % -38.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.69% 100.00% - - - - -
P/NAPS 0.08 0.08 0.24 0.28 0.17 0.19 0.22 -15.51%
  YoY % 0.00% -66.67% -14.29% 64.71% -10.53% -13.64% -
  Horiz. % 36.36% 36.36% 109.09% 127.27% 77.27% 86.36% 100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.3800 0.3500 0.6100 0.9400 0.3800 0.5000 0.4700 -
P/RPS 0.37 0.33 0.80 1.64 0.56 0.66 1.12 -16.85%
  YoY % 12.12% -58.75% -51.22% 192.86% -15.15% -41.07% -
  Horiz. % 33.04% 29.46% 71.43% 146.43% 50.00% 58.93% 100.00%
P/EPS 1.84 3.71 15.53 68.29 10.39 8.98 10.48 -25.16%
  YoY % -50.40% -76.11% -77.26% 557.27% 15.70% -14.31% -
  Horiz. % 17.56% 35.40% 148.19% 651.62% 99.14% 85.69% 100.00%
EY 54.29 26.95 6.44 1.46 9.63 11.14 9.55 33.58%
  YoY % 101.45% 318.48% 341.10% -84.84% -13.55% 16.65% -
  Horiz. % 568.48% 282.20% 67.43% 15.29% 100.84% 116.65% 100.00%
DY 3.95 7.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % -44.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.32% 100.00% - - - - -
P/NAPS 0.08 0.08 0.24 0.37 0.16 0.21 0.20 -14.16%
  YoY % 0.00% -66.67% -35.14% 131.25% -23.81% 5.00% -
  Horiz. % 40.00% 40.00% 120.00% 185.00% 80.00% 105.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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