Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2008-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     377.42%    YoY -     -3.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 139,682 125,369 143,160 120,891 124,808 91,980 96,554 6.34%
  YoY % 11.42% -12.43% 18.42% -3.14% 35.69% -4.74% -
  Horiz. % 144.67% 129.84% 148.27% 125.21% 129.26% 95.26% 100.00%
PBT 33,063 15,590 18,413 21,063 27,664 24,398 12,365 17.80%
  YoY % 112.08% -15.33% -12.58% -23.86% 13.39% 97.32% -
  Horiz. % 267.39% 126.08% 148.91% 170.34% 223.73% 197.32% 100.00%
Tax -6,075 -4,079 -3,513 -1,388 -6,737 -4,357 -2,116 19.21%
  YoY % -48.93% -16.11% -153.10% 79.40% -54.62% -105.91% -
  Horiz. % 287.10% 192.77% 166.02% 65.60% 318.38% 205.91% 100.00%
NP 26,988 11,511 14,900 19,675 20,927 20,041 10,249 17.50%
  YoY % 134.45% -22.74% -24.27% -5.98% 4.42% 95.54% -
  Horiz. % 263.32% 112.31% 145.38% 191.97% 204.19% 195.54% 100.00%
NP to SH 25,208 10,398 14,047 18,710 19,288 18,680 8,544 19.75%
  YoY % 142.43% -25.98% -24.92% -3.00% 3.25% 118.63% -
  Horiz. % 295.04% 121.70% 164.41% 218.98% 225.75% 218.63% 100.00%
Tax Rate 18.37 % 26.16 % 19.08 % 6.59 % 24.35 % 17.86 % 17.11 % 1.19%
  YoY % -29.78% 37.11% 189.53% -72.94% 36.34% 4.38% -
  Horiz. % 107.36% 152.89% 111.51% 38.52% 142.31% 104.38% 100.00%
Total Cost 112,694 113,858 128,260 101,216 103,881 71,939 86,305 4.54%
  YoY % -1.02% -11.23% 26.72% -2.57% 44.40% -16.65% -
  Horiz. % 130.58% 131.93% 148.61% 117.28% 120.36% 83.35% 100.00%
Net Worth 489,261 464,079 453,756 438,636 424,445 409,291 409,472 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.81% 107.12% 103.66% 99.96% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 1,358 2,264 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.03% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.97% 100.00%
Div Payout % - % - % - % - % - % 7.27 % 26.51 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -72.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 27.42% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 489,261 464,079 453,756 438,636 424,445 409,291 409,472 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.81% 107.12% 103.66% 99.96% 100.00%
NOSH 365,120 365,416 363,005 362,509 362,773 90,551 90,591 26.14%
  YoY % -0.08% 0.66% 0.14% -0.07% 300.63% -0.04% -
  Horiz. % 403.04% 403.37% 400.71% 400.16% 400.45% 99.96% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.32 % 9.18 % 10.41 % 16.27 % 16.77 % 21.79 % 10.61 % 10.50%
  YoY % 110.46% -11.82% -36.02% -2.98% -23.04% 105.37% -
  Horiz. % 182.09% 86.52% 98.11% 153.35% 158.06% 205.37% 100.00%
ROE 5.15 % 2.24 % 3.10 % 4.27 % 4.54 % 4.56 % 2.09 % 16.21%
  YoY % 129.91% -27.74% -27.40% -5.95% -0.44% 118.18% -
  Horiz. % 246.41% 107.18% 148.33% 204.31% 217.22% 218.18% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.26 34.31 39.44 33.35 34.40 101.58 106.58 -15.69%
  YoY % 11.51% -13.01% 18.26% -3.05% -66.14% -4.69% -
  Horiz. % 35.90% 32.19% 37.01% 31.29% 32.28% 95.31% 100.00%
EPS 6.91 2.85 3.87 5.16 5.32 20.63 9.44 -5.06%
  YoY % 142.46% -26.36% -25.00% -3.01% -74.21% 118.54% -
  Horiz. % 73.20% 30.19% 41.00% 54.66% 56.36% 218.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.00% 100.00%
NAPS 1.3400 1.2700 1.2500 1.2100 1.1700 4.5200 4.5200 -18.34%
  YoY % 5.51% 1.60% 3.31% 3.42% -74.12% 0.00% -
  Horiz. % 29.65% 28.10% 27.65% 26.77% 25.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.26 34.34 39.22 33.12 34.19 25.20 26.45 6.34%
  YoY % 11.42% -12.44% 18.42% -3.13% 35.67% -4.73% -
  Horiz. % 144.65% 129.83% 148.28% 125.22% 129.26% 95.27% 100.00%
EPS 6.91 2.85 3.85 5.13 5.28 5.12 2.34 19.77%
  YoY % 142.46% -25.97% -24.95% -2.84% 3.13% 118.80% -
  Horiz. % 295.30% 121.79% 164.53% 219.23% 225.64% 218.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.68% 100.00%
NAPS 1.3402 1.2712 1.2430 1.2015 1.1627 1.1212 1.1216 3.01%
  YoY % 5.43% 2.27% 3.45% 3.34% 3.70% -0.04% -
  Horiz. % 119.49% 113.34% 110.82% 107.12% 103.66% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 -
P/RPS 1.15 1.49 1.52 0.96 2.44 0.35 0.35 21.92%
  YoY % -22.82% -1.97% 58.33% -60.66% 597.14% 0.00% -
  Horiz. % 328.57% 425.71% 434.29% 274.29% 697.14% 100.00% 100.00%
P/EPS 6.37 17.92 15.51 6.20 15.80 1.75 3.92 8.42%
  YoY % -64.45% 15.54% 150.16% -60.76% 802.86% -55.36% -
  Horiz. % 162.50% 457.14% 395.66% 158.16% 403.06% 44.64% 100.00%
EY 15.69 5.58 6.45 16.13 6.33 57.30 25.49 -7.77%
  YoY % 181.18% -13.49% -60.01% 154.82% -88.95% 124.79% -
  Horiz. % 61.55% 21.89% 25.30% 63.28% 24.83% 224.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.17 6.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -38.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 61.69% 100.00%
P/NAPS 0.33 0.40 0.48 0.26 0.72 0.08 0.08 26.63%
  YoY % -17.50% -16.67% 84.62% -63.89% 800.00% 0.00% -
  Horiz. % 412.50% 500.00% 600.00% 325.00% 900.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 -
P/RPS 1.23 1.43 1.65 1.50 1.80 0.37 0.33 24.51%
  YoY % -13.99% -13.33% 10.00% -16.67% 386.49% 12.12% -
  Horiz. % 372.73% 433.33% 500.00% 454.55% 545.45% 112.12% 100.00%
P/EPS 6.81 17.22 16.80 9.69 11.66 1.84 3.71 10.65%
  YoY % -60.45% 2.50% 73.37% -16.90% 533.70% -50.40% -
  Horiz. % 183.56% 464.15% 452.83% 261.19% 314.29% 49.60% 100.00%
EY 14.69 5.81 5.95 10.32 8.58 54.29 26.95 -9.61%
  YoY % 152.84% -2.35% -42.34% 20.28% -84.20% 101.45% -
  Horiz. % 54.51% 21.56% 22.08% 38.29% 31.84% 201.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.95 7.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 100.00%
P/NAPS 0.35 0.39 0.52 0.41 0.53 0.08 0.08 27.87%
  YoY % -10.26% -25.00% 26.83% -22.64% 562.50% 0.00% -
  Horiz. % 437.50% 487.50% 650.00% 512.50% 662.50% 100.00% 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  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers