Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -97.18%    YoY -     114.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,507 29,451 33,790 20,966 19,291 28,001 23,947 5.22%
  YoY % 10.38% -12.84% 61.17% 8.68% -31.11% 16.93% -
  Horiz. % 135.75% 122.98% 141.10% 87.55% 80.56% 116.93% 100.00%
PBT 6,521 5,053 3,710 955 973 3,519 3,407 11.42%
  YoY % 29.05% 36.20% 288.48% -1.85% -72.35% 3.29% -
  Horiz. % 191.40% 148.31% 108.89% 28.03% 28.56% 103.29% 100.00%
Tax -1,497 -1,211 -1,223 -272 -262 -707 -793 11.16%
  YoY % -23.62% 0.98% -349.63% -3.82% 62.94% 10.84% -
  Horiz. % 188.78% 152.71% 154.22% 34.30% 33.04% 89.16% 100.00%
NP 5,024 3,842 2,487 683 711 2,812 2,614 11.49%
  YoY % 30.77% 54.48% 264.13% -3.94% -74.72% 7.57% -
  Horiz. % 192.20% 146.98% 95.14% 26.13% 27.20% 107.57% 100.00%
NP to SH 4,537 3,286 2,235 528 246 2,390 2,331 11.73%
  YoY % 38.07% 47.02% 323.30% 114.63% -89.71% 2.53% -
  Horiz. % 194.64% 140.97% 95.88% 22.65% 10.55% 102.53% 100.00%
Tax Rate 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % 20.09 % 23.28 % -0.23%
  YoY % -4.21% -27.28% 15.73% 5.76% 34.05% -13.70% -
  Horiz. % 98.63% 102.96% 141.58% 122.34% 115.68% 86.30% 100.00%
Total Cost 27,483 25,609 31,303 20,283 18,580 25,189 21,333 4.31%
  YoY % 7.32% -18.19% 54.33% 9.17% -26.24% 18.08% -
  Horiz. % 128.83% 120.04% 146.74% 95.08% 87.10% 118.08% 100.00%
Net Worth 492,836 467,342 450,604 425,919 411,171 411,007 396,360 3.69%
  YoY % 5.46% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 2,721 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 116.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 492,836 467,342 450,604 425,919 411,171 411,007 396,360 3.69%
  YoY % 5.46% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
NOSH 365,064 365,111 360,483 351,999 351,428 90,530 90,700 26.10%
  YoY % -0.01% 1.28% 2.41% 0.16% 288.19% -0.19% -
  Horiz. % 402.49% 402.55% 397.44% 388.09% 387.46% 99.81% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 10.04 % 10.92 % 5.96%
  YoY % 18.47% 77.31% 125.77% -11.65% -63.25% -8.06% -
  Horiz. % 141.58% 119.51% 67.40% 29.85% 33.79% 91.94% 100.00%
ROE 0.92 % 0.70 % 0.50 % 0.12 % 0.06 % 0.58 % 0.59 % 7.68%
  YoY % 31.43% 40.00% 316.67% 100.00% -89.66% -1.69% -
  Horiz. % 155.93% 118.64% 84.75% 20.34% 10.17% 98.31% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.90 8.07 9.37 5.96 5.49 30.93 26.40 -16.56%
  YoY % 10.29% -13.87% 57.21% 8.56% -82.25% 17.16% -
  Horiz. % 33.71% 30.57% 35.49% 22.58% 20.80% 117.16% 100.00%
EPS 1.24 0.90 0.62 0.15 0.07 2.64 2.57 -11.43%
  YoY % 37.78% 45.16% 313.33% 114.29% -97.35% 2.72% -
  Horiz. % 48.25% 35.02% 24.12% 5.84% 2.72% 102.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 4.3700 -17.77%
  YoY % 5.47% 2.40% 3.31% 3.42% -74.23% 3.89% -
  Horiz. % 30.89% 29.29% 28.60% 27.69% 26.77% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.90 8.07 9.26 5.74 5.28 7.67 6.56 5.21%
  YoY % 10.29% -12.85% 61.32% 8.71% -31.16% 16.92% -
  Horiz. % 135.67% 123.02% 141.16% 87.50% 80.49% 116.92% 100.00%
EPS 1.24 0.90 0.61 0.14 0.07 0.65 0.64 11.64%
  YoY % 37.78% 47.54% 335.71% 100.00% -89.23% 1.56% -
  Horiz. % 193.75% 140.62% 95.31% 21.88% 10.94% 101.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.2802 1.2343 1.1667 1.1263 1.1259 1.0857 3.69%
  YoY % 5.45% 3.72% 5.79% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 0.3400 -
P/RPS 5.05 6.07 7.47 8.39 11.11 1.36 1.29 25.51%
  YoY % -16.80% -18.74% -10.97% -24.48% 716.91% 5.43% -
  Horiz. % 391.47% 470.54% 579.07% 650.39% 861.24% 105.43% 100.00%
P/EPS 36.21 54.44 112.90 333.33 871.43 15.91 13.23 18.25%
  YoY % -33.49% -51.78% -66.13% -61.75% 5,377.25% 20.26% -
  Horiz. % 273.70% 411.49% 853.36% 2,519.50% 6,586.77% 120.26% 100.00%
EY 2.76 1.84 0.89 0.30 0.11 6.29 7.56 -15.45%
  YoY % 50.00% 106.74% 196.67% 172.73% -98.25% -16.80% -
  Horiz. % 36.51% 24.34% 11.77% 3.97% 1.46% 83.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.38 0.56 0.41 0.52 0.09 0.08 26.61%
  YoY % -13.16% -32.14% 36.59% -21.15% 477.78% 12.50% -
  Horiz. % 412.50% 475.00% 700.00% 512.50% 650.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 0.3400 -
P/RPS 4.94 5.95 6.29 6.55 13.30 2.04 1.29 25.05%
  YoY % -16.97% -5.41% -3.97% -50.75% 551.96% 58.14% -
  Horiz. % 382.95% 461.24% 487.60% 507.75% 1,031.01% 158.14% 100.00%
P/EPS 35.40 53.33 95.16 260.00 1,042.86 23.86 13.23 17.81%
  YoY % -33.62% -43.96% -63.40% -75.07% 4,270.75% 80.35% -
  Horiz. % 267.57% 403.10% 719.27% 1,965.23% 7,882.54% 180.35% 100.00%
EY 2.82 1.88 1.05 0.38 0.10 4.19 7.56 -15.14%
  YoY % 50.00% 79.05% 176.32% 280.00% -97.61% -44.58% -
  Horiz. % 37.30% 24.87% 13.89% 5.03% 1.32% 55.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.38 0.47 0.32 0.62 0.14 0.08 26.61%
  YoY % -13.16% -19.15% 46.88% -48.39% 342.86% 75.00% -
  Horiz. % 412.50% 475.00% 587.50% 400.00% 775.00% 175.00% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers