Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     59.18%    YoY -     7.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 121,418 153,712 141,791 140,197 139,682 125,369 143,160 -2.71%
  YoY % -21.01% 8.41% 1.14% 0.37% 11.42% -12.43% -
  Horiz. % 84.81% 107.37% 99.04% 97.93% 97.57% 87.57% 100.00%
PBT 30,627 52,360 45,475 37,859 33,063 15,590 18,413 8.85%
  YoY % -41.51% 15.14% 20.12% 14.51% 112.08% -15.33% -
  Horiz. % 166.33% 284.36% 246.97% 205.61% 179.56% 84.67% 100.00%
Tax -4,606 -13,037 -12,375 -9,259 -6,075 -4,079 -3,513 4.62%
  YoY % 64.67% -5.35% -33.65% -52.41% -48.93% -16.11% -
  Horiz. % 131.11% 371.11% 352.26% 263.56% 172.93% 116.11% 100.00%
NP 26,021 39,323 33,100 28,600 26,988 11,511 14,900 9.73%
  YoY % -33.83% 18.80% 15.73% 5.97% 134.45% -22.74% -
  Horiz. % 174.64% 263.91% 222.15% 191.95% 181.13% 77.26% 100.00%
NP to SH 23,851 34,948 32,079 27,133 25,208 10,398 14,047 9.22%
  YoY % -31.75% 8.94% 18.23% 7.64% 142.43% -25.98% -
  Horiz. % 169.79% 248.79% 228.37% 193.16% 179.45% 74.02% 100.00%
Tax Rate 15.04 % 24.90 % 27.21 % 24.46 % 18.37 % 26.16 % 19.08 % -3.89%
  YoY % -39.60% -8.49% 11.24% 33.15% -29.78% 37.11% -
  Horiz. % 78.83% 130.50% 142.61% 128.20% 96.28% 137.11% 100.00%
Total Cost 95,397 114,389 108,691 111,597 112,694 113,858 128,260 -4.81%
  YoY % -16.60% 5.24% -2.60% -0.97% -1.02% -11.23% -
  Horiz. % 74.38% 89.19% 84.74% 87.01% 87.86% 88.77% 100.00%
Net Worth 599,014 580,640 547,423 518,558 489,261 464,079 453,756 4.74%
  YoY % 3.16% 6.07% 5.57% 5.99% 5.43% 2.27% -
  Horiz. % 132.01% 127.96% 120.64% 114.28% 107.82% 102.27% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 5,474 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 17.06 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 599,014 580,640 547,423 518,558 489,261 464,079 453,756 4.74%
  YoY % 3.16% 6.07% 5.57% 5.99% 5.43% 2.27% -
  Horiz. % 132.01% 127.96% 120.64% 114.28% 107.82% 102.27% 100.00%
NOSH 365,252 365,182 364,948 365,181 365,120 365,416 363,005 0.10%
  YoY % 0.02% 0.06% -0.06% 0.02% -0.08% 0.66% -
  Horiz. % 100.62% 100.60% 100.54% 100.60% 100.58% 100.66% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.43 % 25.58 % 23.34 % 20.40 % 19.32 % 9.18 % 10.41 % 12.78%
  YoY % -16.22% 9.60% 14.41% 5.59% 110.46% -11.82% -
  Horiz. % 205.86% 245.73% 224.21% 195.97% 185.59% 88.18% 100.00%
ROE 3.98 % 6.02 % 5.86 % 5.23 % 5.15 % 2.24 % 3.10 % 4.25%
  YoY % -33.89% 2.73% 12.05% 1.55% 129.91% -27.74% -
  Horiz. % 128.39% 194.19% 189.03% 168.71% 166.13% 72.26% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.24 42.09 38.85 38.39 38.26 34.31 39.44 -2.81%
  YoY % -21.03% 8.34% 1.20% 0.34% 11.51% -13.01% -
  Horiz. % 84.28% 106.72% 98.50% 97.34% 97.01% 86.99% 100.00%
EPS 6.53 9.57 8.79 7.43 6.91 2.85 3.87 9.11%
  YoY % -31.77% 8.87% 18.30% 7.53% 142.46% -26.36% -
  Horiz. % 168.73% 247.29% 227.13% 191.99% 178.55% 73.64% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6400 1.5900 1.5000 1.4200 1.3400 1.2700 1.2500 4.63%
  YoY % 3.14% 6.00% 5.63% 5.97% 5.51% 1.60% -
  Horiz. % 131.20% 127.20% 120.00% 113.60% 107.20% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.26 42.11 38.84 38.40 38.26 34.34 39.22 -2.71%
  YoY % -21.02% 8.42% 1.15% 0.37% 11.42% -12.44% -
  Horiz. % 84.80% 107.37% 99.03% 97.91% 97.55% 87.56% 100.00%
EPS 6.53 9.57 8.79 7.43 6.91 2.85 3.85 9.20%
  YoY % -31.77% 8.87% 18.30% 7.53% 142.46% -25.97% -
  Horiz. % 169.61% 248.57% 228.31% 192.99% 179.48% 74.03% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6408 1.5905 1.4995 1.4205 1.3402 1.2712 1.2430 4.73%
  YoY % 3.16% 6.07% 5.56% 5.99% 5.43% 2.27% -
  Horiz. % 132.00% 127.96% 120.64% 114.28% 107.82% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.8700 0.8000 0.9750 0.4700 0.4400 0.5100 0.6000 -
P/RPS 2.62 1.90 2.51 1.22 1.15 1.49 1.52 9.49%
  YoY % 37.89% -24.30% 105.74% 6.09% -22.82% -1.97% -
  Horiz. % 172.37% 125.00% 165.13% 80.26% 75.66% 98.03% 100.00%
P/EPS 13.32 8.36 11.09 6.33 6.37 17.92 15.51 -2.50%
  YoY % 59.33% -24.62% 75.20% -0.63% -64.45% 15.54% -
  Horiz. % 85.88% 53.90% 71.50% 40.81% 41.07% 115.54% 100.00%
EY 7.51 11.96 9.02 15.81 15.69 5.58 6.45 2.57%
  YoY % -37.21% 32.59% -42.95% 0.76% 181.18% -13.49% -
  Horiz. % 116.43% 185.43% 139.84% 245.12% 243.26% 86.51% 100.00%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.53 0.50 0.65 0.33 0.33 0.40 0.48 1.66%
  YoY % 6.00% -23.08% 96.97% 0.00% -17.50% -16.67% -
  Horiz. % 110.42% 104.17% 135.42% 68.75% 68.75% 83.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.7900 0.9200 1.0700 0.5700 0.4700 0.4900 0.6500 -
P/RPS 2.38 2.19 2.75 1.48 1.23 1.43 1.65 6.29%
  YoY % 8.68% -20.36% 85.81% 20.33% -13.99% -13.33% -
  Horiz. % 144.24% 132.73% 166.67% 89.70% 74.55% 86.67% 100.00%
P/EPS 12.10 9.61 12.17 7.67 6.81 17.22 16.80 -5.32%
  YoY % 25.91% -21.04% 58.67% 12.63% -60.45% 2.50% -
  Horiz. % 72.02% 57.20% 72.44% 45.65% 40.54% 102.50% 100.00%
EY 8.27 10.40 8.21 13.04 14.69 5.81 5.95 5.64%
  YoY % -20.48% 26.67% -37.04% -11.23% 152.84% -2.35% -
  Horiz. % 138.99% 174.79% 137.98% 219.16% 246.89% 97.65% 100.00%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.58 0.71 0.40 0.35 0.39 0.52 -1.32%
  YoY % -17.24% -18.31% 77.50% 14.29% -10.26% -25.00% -
  Horiz. % 92.31% 111.54% 136.54% 76.92% 67.31% 75.00% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers