Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2004-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     64.55%    YoY -     184.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 124,808 91,980 96,554 138,746 104,366 123,197 137,988 -1.66%
  YoY % 35.69% -4.74% -30.41% 32.94% -15.29% -10.72% -
  Horiz. % 90.45% 66.66% 69.97% 100.55% 75.63% 89.28% 100.00%
PBT 27,664 24,398 12,365 11,959 3,890 14,632 21,016 4.69%
  YoY % 13.39% 97.32% 3.39% 207.43% -73.41% -30.38% -
  Horiz. % 131.63% 116.09% 58.84% 56.90% 18.51% 69.62% 100.00%
Tax -6,737 -4,357 -2,116 -4,847 -1,391 -7,998 -10,925 -7.74%
  YoY % -54.62% -105.91% 56.34% -248.45% 82.61% 26.79% -
  Horiz. % 61.67% 39.88% 19.37% 44.37% 12.73% 73.21% 100.00%
NP 20,927 20,041 10,249 7,112 2,499 6,634 10,091 12.92%
  YoY % 4.42% 95.54% 44.11% 184.59% -62.33% -34.26% -
  Horiz. % 207.38% 198.60% 101.57% 70.48% 24.76% 65.74% 100.00%
NP to SH 19,288 18,680 8,544 7,112 2,499 6,634 10,091 11.40%
  YoY % 3.25% 118.63% 20.13% 184.59% -62.33% -34.26% -
  Horiz. % 191.14% 185.12% 84.67% 70.48% 24.76% 65.74% 100.00%
Tax Rate 24.35 % 17.86 % 17.11 % 40.53 % 35.76 % 54.66 % 51.98 % -11.87%
  YoY % 36.34% 4.38% -57.78% 13.34% -34.58% 5.16% -
  Horiz. % 46.84% 34.36% 32.92% 77.97% 68.80% 105.16% 100.00%
Total Cost 103,881 71,939 86,305 131,634 101,867 116,563 127,897 -3.41%
  YoY % 44.40% -16.65% -34.44% 29.22% -12.61% -8.86% -
  Horiz. % 81.22% 56.25% 67.48% 102.92% 79.65% 91.14% 100.00%
Net Worth 424,445 409,291 409,472 463,608 457,476 438,796 431,177 -0.26%
  YoY % 3.70% -0.04% -11.68% 1.34% 4.26% 1.77% -
  Horiz. % 98.44% 94.92% 94.97% 107.52% 106.10% 101.77% 100.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,358 2,264 - - - - -
  YoY % 0.00% -40.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.97% 100.00% - - - -
Div Payout % - % 7.27 % 26.51 % - % - % - % - % -
  YoY % 0.00% -72.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.42% 100.00% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 424,445 409,291 409,472 463,608 457,476 438,796 431,177 -0.26%
  YoY % 3.70% -0.04% -11.68% 1.34% 4.26% 1.77% -
  Horiz. % 98.44% 94.92% 94.97% 107.52% 106.10% 101.77% 100.00%
NOSH 362,773 90,551 90,591 181,097 181,538 181,320 181,166 12.26%
  YoY % 300.63% -0.04% -49.98% -0.24% 0.12% 0.08% -
  Horiz. % 200.24% 49.98% 50.00% 99.96% 100.21% 100.08% 100.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.77 % 21.79 % 10.61 % 5.13 % 2.39 % 5.38 % 7.31 % 14.84%
  YoY % -23.04% 105.37% 106.82% 114.64% -55.58% -26.40% -
  Horiz. % 229.41% 298.08% 145.14% 70.18% 32.69% 73.60% 100.00%
ROE 4.54 % 4.56 % 2.09 % 1.53 % 0.55 % 1.51 % 2.34 % 11.67%
  YoY % -0.44% 118.18% 36.60% 178.18% -63.58% -35.47% -
  Horiz. % 194.02% 194.87% 89.32% 65.38% 23.50% 64.53% 100.00%
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.40 101.58 106.58 76.61 57.49 67.94 76.17 -12.40%
  YoY % -66.14% -4.69% 39.12% 33.26% -15.38% -10.80% -
  Horiz. % 45.16% 133.36% 139.92% 100.58% 75.48% 89.20% 100.00%
EPS 5.32 20.63 9.44 3.93 1.38 3.66 5.57 -0.76%
  YoY % -74.21% 118.54% 140.20% 184.78% -62.30% -34.29% -
  Horiz. % 95.51% 370.38% 169.48% 70.56% 24.78% 65.71% 100.00%
DPS 0.00 1.50 2.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 100.00% - - - -
NAPS 1.1700 4.5200 4.5200 2.5600 2.5200 2.4200 2.3800 -11.16%
  YoY % -74.12% 0.00% 76.56% 1.59% 4.13% 1.68% -
  Horiz. % 49.16% 189.92% 189.92% 107.56% 105.88% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.19 25.20 26.45 38.01 28.59 33.75 37.80 -1.66%
  YoY % 35.67% -4.73% -30.41% 32.95% -15.29% -10.71% -
  Horiz. % 90.45% 66.67% 69.97% 100.56% 75.63% 89.29% 100.00%
EPS 5.28 5.12 2.34 1.95 0.68 1.82 2.76 11.41%
  YoY % 3.13% 118.80% 20.00% 186.76% -62.64% -34.06% -
  Horiz. % 191.30% 185.51% 84.78% 70.65% 24.64% 65.94% 100.00%
DPS 0.00 0.37 0.62 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -40.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.68% 100.00% - - - -
NAPS 1.1627 1.1212 1.1216 1.2699 1.2531 1.2020 1.1811 -0.26%
  YoY % 3.70% -0.04% -11.68% 1.34% 4.25% 1.77% -
  Horiz. % 98.44% 94.93% 94.96% 107.52% 106.10% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.8400 0.3600 0.3700 0.6200 0.7000 0.4000 0.4500 -
P/RPS 2.44 0.35 0.35 0.81 1.22 0.59 0.59 26.68%
  YoY % 597.14% 0.00% -56.79% -33.61% 106.78% 0.00% -
  Horiz. % 413.56% 59.32% 59.32% 137.29% 206.78% 100.00% 100.00%
P/EPS 15.80 1.75 3.92 15.79 50.85 10.93 8.08 11.82%
  YoY % 802.86% -55.36% -75.17% -68.95% 365.23% 35.27% -
  Horiz. % 195.54% 21.66% 48.51% 195.42% 629.33% 135.27% 100.00%
EY 6.33 57.30 25.49 6.33 1.97 9.15 12.38 -10.57%
  YoY % -88.95% 124.79% 302.69% 221.32% -78.47% -26.09% -
  Horiz. % 51.13% 462.84% 205.90% 51.13% 15.91% 73.91% 100.00%
DY 0.00 4.17 6.76 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -38.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.69% 100.00% - - - -
P/NAPS 0.72 0.08 0.08 0.24 0.28 0.17 0.19 24.85%
  YoY % 800.00% 0.00% -66.67% -14.29% 64.71% -10.53% -
  Horiz. % 378.95% 42.11% 42.11% 126.32% 147.37% 89.47% 100.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 -
Price 0.6200 0.3800 0.3500 0.6100 0.9400 0.3800 0.5000 -
P/RPS 1.80 0.37 0.33 0.80 1.64 0.56 0.66 18.19%
  YoY % 386.49% 12.12% -58.75% -51.22% 192.86% -15.15% -
  Horiz. % 272.73% 56.06% 50.00% 121.21% 248.48% 84.85% 100.00%
P/EPS 11.66 1.84 3.71 15.53 68.29 10.39 8.98 4.45%
  YoY % 533.70% -50.40% -76.11% -77.26% 557.27% 15.70% -
  Horiz. % 129.84% 20.49% 41.31% 172.94% 760.47% 115.70% 100.00%
EY 8.58 54.29 26.95 6.44 1.46 9.63 11.14 -4.26%
  YoY % -84.20% 101.45% 318.48% 341.10% -84.84% -13.55% -
  Horiz. % 77.02% 487.34% 241.92% 57.81% 13.11% 86.45% 100.00%
DY 0.00 3.95 7.14 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -44.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.32% 100.00% - - - -
P/NAPS 0.53 0.08 0.08 0.24 0.37 0.16 0.21 16.68%
  YoY % 562.50% 0.00% -66.67% -35.14% 131.25% -23.81% -
  Horiz. % 252.38% 38.10% 38.10% 114.29% 176.19% 76.19% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS