Highlights

[AMVERTON] YoY Quarter Result on 2011-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     161.05%    YoY -     248.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 37,063 33,138 32,090 28,226 37,467 42,310 39,525 -1.07%
  YoY % 11.84% 3.27% 13.69% -24.66% -11.45% 7.05% -
  Horiz. % 93.77% 83.84% 81.19% 71.41% 94.79% 107.05% 100.00%
PBT 9,240 7,510 7,328 9,314 3,277 3,433 1,584 34.15%
  YoY % 23.04% 2.48% -21.32% 184.22% -4.54% 116.73% -
  Horiz. % 583.33% 474.12% 462.63% 588.01% 206.88% 216.73% 100.00%
Tax -1,875 -1,565 -2,053 -256 -578 -504 -121 57.86%
  YoY % -19.81% 23.77% -701.95% 55.71% -14.68% -316.53% -
  Horiz. % 1,549.59% 1,293.39% 1,696.69% 211.57% 477.69% 416.53% 100.00%
NP 7,365 5,945 5,275 9,058 2,699 2,929 1,463 30.90%
  YoY % 23.89% 12.70% -41.76% 235.61% -7.85% 100.21% -
  Horiz. % 503.42% 406.36% 360.56% 619.14% 184.48% 200.21% 100.00%
NP to SH 6,959 5,595 4,833 8,578 2,464 2,712 1,036 37.34%
  YoY % 24.38% 15.77% -43.66% 248.13% -9.14% 161.78% -
  Horiz. % 671.72% 540.06% 466.51% 827.99% 237.84% 261.78% 100.00%
Tax Rate 20.29 % 20.84 % 28.02 % 2.75 % 17.64 % 14.68 % 7.64 % 17.67%
  YoY % -2.64% -25.62% 918.91% -84.41% 20.16% 92.15% -
  Horiz. % 265.58% 272.77% 366.75% 35.99% 230.89% 192.15% 100.00%
Total Cost 29,698 27,193 26,815 19,168 34,768 39,381 38,062 -4.05%
  YoY % 9.21% 1.41% 39.89% -44.87% -11.71% 3.47% -
  Horiz. % 78.03% 71.44% 70.45% 50.36% 91.35% 103.47% 100.00%
Net Worth 562,198 525,692 500,137 489,128 456,564 441,152 417,972 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.77% 119.66% 117.02% 109.23% 105.55% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 562,198 525,692 500,137 489,128 456,564 441,152 417,972 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.77% 119.66% 117.02% 109.23% 105.55% 100.00%
NOSH 365,064 365,064 365,064 365,021 362,352 361,600 357,241 0.36%
  YoY % 0.00% 0.00% 0.01% 0.74% 0.21% 1.22% -
  Horiz. % 102.19% 102.19% 102.19% 102.18% 101.43% 101.22% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.87 % 17.94 % 16.44 % 32.09 % 7.20 % 6.92 % 3.70 % 32.32%
  YoY % 10.76% 9.12% -48.77% 345.69% 4.05% 87.03% -
  Horiz. % 537.03% 484.86% 444.32% 867.30% 194.59% 187.03% 100.00%
ROE 1.24 % 1.06 % 0.97 % 1.75 % 0.54 % 0.61 % 0.25 % 30.58%
  YoY % 16.98% 9.28% -44.57% 224.07% -11.48% 144.00% -
  Horiz. % 496.00% 424.00% 388.00% 700.00% 216.00% 244.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.15 9.08 8.79 7.73 10.34 11.70 11.06 -1.42%
  YoY % 11.78% 3.30% 13.71% -25.24% -11.62% 5.79% -
  Horiz. % 91.77% 82.10% 79.48% 69.89% 93.49% 105.79% 100.00%
EPS 1.91 1.53 1.32 2.35 0.68 0.75 0.29 36.89%
  YoY % 24.84% 15.91% -43.83% 245.59% -9.33% 158.62% -
  Horiz. % 658.62% 527.59% 455.17% 810.34% 234.48% 258.62% 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 1.5400 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.68%
  YoY % 6.94% 5.11% 2.24% 6.35% 3.28% 4.27% -
  Horiz. % 131.62% 123.08% 117.09% 114.53% 107.69% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.15 9.08 8.79 7.73 10.26 11.59 10.83 -1.07%
  YoY % 11.78% 3.30% 13.71% -24.66% -11.48% 7.02% -
  Horiz. % 93.72% 83.84% 81.16% 71.38% 94.74% 107.02% 100.00%
EPS 1.91 1.53 1.32 2.35 0.67 0.74 0.28 37.69%
  YoY % 24.84% 15.91% -43.83% 250.75% -9.46% 164.29% -
  Horiz. % 682.14% 546.43% 471.43% 839.29% 239.29% 264.29% 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 1.5400 1.4400 1.3700 1.3398 1.2506 1.2084 1.1449 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.78% 119.66% 117.02% 109.23% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.3800 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 -
P/RPS 13.59 11.24 4.78 6.08 5.80 5.04 4.61 19.73%
  YoY % 20.91% 135.15% -21.38% 4.83% 15.08% 9.33% -
  Horiz. % 294.79% 243.82% 103.69% 131.89% 125.81% 109.33% 100.00%
P/EPS 72.39 66.55 31.72 20.00 88.24 78.67 175.86 -13.75%
  YoY % 8.78% 109.80% 58.60% -77.33% 12.16% -55.27% -
  Horiz. % 41.16% 37.84% 18.04% 11.37% 50.18% 44.73% 100.00%
EY 1.38 1.50 3.15 5.00 1.13 1.27 0.57 15.87%
  YoY % -8.00% -52.38% -37.00% 342.48% -11.02% 122.81% -
  Horiz. % 242.11% 263.16% 552.63% 877.19% 198.25% 222.81% 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 0.90 0.71 0.31 0.35 0.48 0.48 0.44 12.66%
  YoY % 26.76% 129.03% -11.43% -27.08% 0.00% 9.09% -
  Horiz. % 204.55% 161.36% 70.45% 79.55% 109.09% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 -
Price 1.3300 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 -
P/RPS 13.10 9.97 5.92 6.34 4.74 5.30 3.98 21.95%
  YoY % 31.39% 68.41% -6.62% 33.76% -10.57% 33.17% -
  Horiz. % 329.15% 250.50% 148.74% 159.30% 119.10% 133.17% 100.00%
P/EPS 69.77 59.05 39.28 20.85 72.06 82.67 151.72 -12.14%
  YoY % 18.15% 50.33% 88.39% -71.07% -12.83% -45.51% -
  Horiz. % 45.99% 38.92% 25.89% 13.74% 47.50% 54.49% 100.00%
EY 1.43 1.69 2.55 4.80 1.39 1.21 0.66 13.75%
  YoY % -15.38% -33.73% -46.88% 245.32% 14.88% 83.33% -
  Horiz. % 216.67% 256.06% 386.36% 727.27% 210.61% 183.33% 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 0.86 0.63 0.38 0.37 0.39 0.51 0.38 14.58%
  YoY % 36.51% 65.79% 2.70% -5.13% -23.53% 34.21% -
  Horiz. % 226.32% 165.79% 100.00% 97.37% 102.63% 134.21% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers