Highlights

[AMVERTON] YoY Quarter Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     413.64%    YoY -     161.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 32,090 28,226 37,467 42,310 39,525 21,411 23,211 5.54%
  YoY % 13.69% -24.66% -11.45% 7.05% 84.60% -7.75% -
  Horiz. % 138.25% 121.61% 161.42% 182.28% 170.29% 92.25% 100.00%
PBT 7,328 9,314 3,277 3,433 1,584 5,927 4,277 9.38%
  YoY % -21.32% 184.22% -4.54% 116.73% -73.27% 38.58% -
  Horiz. % 171.34% 217.77% 76.62% 80.27% 37.04% 138.58% 100.00%
Tax -2,053 -256 -578 -504 -121 -1,116 -1,113 10.73%
  YoY % -701.95% 55.71% -14.68% -316.53% 89.16% -0.27% -
  Horiz. % 184.46% 23.00% 51.93% 45.28% 10.87% 100.27% 100.00%
NP 5,275 9,058 2,699 2,929 1,463 4,811 3,164 8.88%
  YoY % -41.76% 235.61% -7.85% 100.21% -69.59% 52.05% -
  Horiz. % 166.72% 286.28% 85.30% 92.57% 46.24% 152.05% 100.00%
NP to SH 4,833 8,578 2,464 2,712 1,036 4,469 2,885 8.97%
  YoY % -43.66% 248.13% -9.14% 161.78% -76.82% 54.90% -
  Horiz. % 167.52% 297.33% 85.41% 94.00% 35.91% 154.90% 100.00%
Tax Rate 28.02 % 2.75 % 17.64 % 14.68 % 7.64 % 18.83 % 26.02 % 1.24%
  YoY % 918.91% -84.41% 20.16% 92.15% -59.43% -27.63% -
  Horiz. % 107.69% 10.57% 67.79% 56.42% 29.36% 72.37% 100.00%
Total Cost 26,815 19,168 34,768 39,381 38,062 16,600 20,047 4.96%
  YoY % 39.89% -44.87% -11.71% 3.47% 129.29% -17.19% -
  Horiz. % 133.76% 95.62% 173.43% 196.44% 189.86% 82.81% 100.00%
Net Worth 500,137 489,128 456,564 441,152 417,972 416,079 415,114 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.45% 0.23% -
  Horiz. % 120.48% 117.83% 109.99% 106.27% 100.69% 100.23% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 500,137 489,128 456,564 441,152 417,972 416,079 415,114 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.45% 0.23% -
  Horiz. % 120.48% 117.83% 109.99% 106.27% 100.69% 100.23% 100.00%
NOSH 365,064 365,021 362,352 361,600 357,241 90,649 90,438 26.16%
  YoY % 0.01% 0.74% 0.21% 1.22% 294.09% 0.23% -
  Horiz. % 403.66% 403.61% 400.66% 399.83% 395.01% 100.23% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.44 % 32.09 % 7.20 % 6.92 % 3.70 % 22.47 % 13.63 % 3.17%
  YoY % -48.77% 345.69% 4.05% 87.03% -83.53% 64.86% -
  Horiz. % 120.62% 235.44% 52.82% 50.77% 27.15% 164.86% 100.00%
ROE 0.97 % 1.75 % 0.54 % 0.61 % 0.25 % 1.07 % 0.69 % 5.84%
  YoY % -44.57% 224.07% -11.48% 144.00% -76.64% 55.07% -
  Horiz. % 140.58% 253.62% 78.26% 88.41% 36.23% 155.07% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.79 7.73 10.34 11.70 11.06 23.62 25.66 -16.34%
  YoY % 13.71% -25.24% -11.62% 5.79% -53.18% -7.95% -
  Horiz. % 34.26% 30.12% 40.30% 45.60% 43.10% 92.05% 100.00%
EPS 1.32 2.35 0.68 0.75 0.29 4.93 3.19 -13.66%
  YoY % -43.83% 245.59% -9.33% 158.62% -94.12% 54.55% -
  Horiz. % 41.38% 73.67% 21.32% 23.51% 9.09% 154.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 -18.24%
  YoY % 2.24% 6.35% 3.28% 4.27% -74.51% 0.00% -
  Horiz. % 29.85% 29.19% 27.45% 26.58% 25.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.79 7.73 10.26 11.59 10.83 5.86 6.36 5.54%
  YoY % 13.71% -24.66% -11.48% 7.02% 84.81% -7.86% -
  Horiz. % 138.21% 121.54% 161.32% 182.23% 170.28% 92.14% 100.00%
EPS 1.32 2.35 0.67 0.74 0.28 1.22 0.79 8.92%
  YoY % -43.83% 250.75% -9.46% 164.29% -77.05% 54.43% -
  Horiz. % 167.09% 297.47% 84.81% 93.67% 35.44% 154.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3700 1.3398 1.2506 1.2084 1.1449 1.1397 1.1371 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.46% 0.23% -
  Horiz. % 120.48% 117.83% 109.98% 106.27% 100.69% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 -
P/RPS 4.78 6.08 5.80 5.04 4.61 2.84 1.32 23.90%
  YoY % -21.38% 4.83% 15.08% 9.33% 62.32% 115.15% -
  Horiz. % 362.12% 460.61% 439.39% 381.82% 349.24% 215.15% 100.00%
P/EPS 31.72 20.00 88.24 78.67 175.86 13.59 10.66 19.91%
  YoY % 58.60% -77.33% 12.16% -55.27% 1,194.04% 27.49% -
  Horiz. % 297.56% 187.62% 827.77% 737.99% 1,649.72% 127.49% 100.00%
EY 3.15 5.00 1.13 1.27 0.57 7.36 9.38 -16.61%
  YoY % -37.00% 342.48% -11.02% 122.81% -92.26% -21.54% -
  Horiz. % 33.58% 53.30% 12.05% 13.54% 6.08% 78.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.35 0.48 0.48 0.44 0.15 0.07 28.12%
  YoY % -11.43% -27.08% 0.00% 9.09% 193.33% 114.29% -
  Horiz. % 442.86% 500.00% 685.71% 685.71% 628.57% 214.29% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 -
P/RPS 5.92 6.34 4.74 5.30 3.98 3.09 1.40 27.14%
  YoY % -6.62% 33.76% -10.57% 33.17% 28.80% 120.71% -
  Horiz. % 422.86% 452.86% 338.57% 378.57% 284.29% 220.71% 100.00%
P/EPS 39.28 20.85 72.06 82.67 151.72 14.81 11.29 23.07%
  YoY % 88.39% -71.07% -12.83% -45.51% 924.44% 31.18% -
  Horiz. % 347.92% 184.68% 638.26% 732.24% 1,343.84% 131.18% 100.00%
EY 2.55 4.80 1.39 1.21 0.66 6.75 8.86 -18.73%
  YoY % -46.88% 245.32% 14.88% 83.33% -90.22% -23.81% -
  Horiz. % 28.78% 54.18% 15.69% 13.66% 7.45% 76.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.37 0.39 0.51 0.38 0.16 0.08 29.62%
  YoY % 2.70% -5.13% -23.53% 34.21% 137.50% 100.00% -
  Horiz. % 475.00% 462.50% 487.50% 637.50% 475.00% 200.00% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers