Highlights

[AMVERTON] YoY Quarter Result on 2012-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.52%    YoY -     -43.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,609 37,063 33,138 32,090 28,226 37,467 42,310 -7.44%
  YoY % -28.21% 11.84% 3.27% 13.69% -24.66% -11.45% -
  Horiz. % 62.89% 87.60% 78.32% 75.84% 66.71% 88.55% 100.00%
PBT 4,585 9,240 7,510 7,328 9,314 3,277 3,433 4.94%
  YoY % -50.38% 23.04% 2.48% -21.32% 184.22% -4.54% -
  Horiz. % 133.56% 269.15% 218.76% 213.46% 271.31% 95.46% 100.00%
Tax -1,393 -1,875 -1,565 -2,053 -256 -578 -504 18.45%
  YoY % 25.71% -19.81% 23.77% -701.95% 55.71% -14.68% -
  Horiz. % 276.39% 372.02% 310.52% 407.34% 50.79% 114.68% 100.00%
NP 3,192 7,365 5,945 5,275 9,058 2,699 2,929 1.44%
  YoY % -56.66% 23.89% 12.70% -41.76% 235.61% -7.85% -
  Horiz. % 108.98% 251.45% 202.97% 180.10% 309.25% 92.15% 100.00%
NP to SH 2,742 6,959 5,595 4,833 8,578 2,464 2,712 0.18%
  YoY % -60.60% 24.38% 15.77% -43.66% 248.13% -9.14% -
  Horiz. % 101.11% 256.60% 206.31% 178.21% 316.30% 90.86% 100.00%
Tax Rate 30.38 % 20.29 % 20.84 % 28.02 % 2.75 % 17.64 % 14.68 % 12.88%
  YoY % 49.73% -2.64% -25.62% 918.91% -84.41% 20.16% -
  Horiz. % 206.95% 138.22% 141.96% 190.87% 18.73% 120.16% 100.00%
Total Cost 23,417 29,698 27,193 26,815 19,168 34,768 39,381 -8.30%
  YoY % -21.15% 9.21% 1.41% 39.89% -44.87% -11.71% -
  Horiz. % 59.46% 75.41% 69.05% 68.09% 48.67% 88.29% 100.00%
Net Worth 580,451 562,198 525,692 500,137 489,128 456,564 441,152 4.68%
  YoY % 3.25% 6.94% 5.11% 2.25% 7.13% 3.49% -
  Horiz. % 131.58% 127.44% 119.16% 113.37% 110.88% 103.49% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 580,451 562,198 525,692 500,137 489,128 456,564 441,152 4.68%
  YoY % 3.25% 6.94% 5.11% 2.25% 7.13% 3.49% -
  Horiz. % 131.58% 127.44% 119.16% 113.37% 110.88% 103.49% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,021 362,352 361,600 0.16%
  YoY % 0.00% 0.00% 0.00% 0.01% 0.74% 0.21% -
  Horiz. % 100.96% 100.96% 100.96% 100.96% 100.95% 100.21% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.00 % 19.87 % 17.94 % 16.44 % 32.09 % 7.20 % 6.92 % 9.60%
  YoY % -39.61% 10.76% 9.12% -48.77% 345.69% 4.05% -
  Horiz. % 173.41% 287.14% 259.25% 237.57% 463.73% 104.05% 100.00%
ROE 0.47 % 1.24 % 1.06 % 0.97 % 1.75 % 0.54 % 0.61 % -4.25%
  YoY % -62.10% 16.98% 9.28% -44.57% 224.07% -11.48% -
  Horiz. % 77.05% 203.28% 173.77% 159.02% 286.89% 88.52% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.29 10.15 9.08 8.79 7.73 10.34 11.70 -7.58%
  YoY % -28.18% 11.78% 3.30% 13.71% -25.24% -11.62% -
  Horiz. % 62.31% 86.75% 77.61% 75.13% 66.07% 88.38% 100.00%
EPS 0.75 1.91 1.53 1.32 2.35 0.68 0.75 -
  YoY % -60.73% 24.84% 15.91% -43.83% 245.59% -9.33% -
  Horiz. % 100.00% 254.67% 204.00% 176.00% 313.33% 90.67% 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 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 1.2200 4.51%
  YoY % 3.25% 6.94% 5.11% 2.24% 6.35% 3.28% -
  Horiz. % 130.33% 126.23% 118.03% 112.30% 109.84% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.29 10.15 9.08 8.79 7.73 10.26 11.59 -7.43%
  YoY % -28.18% 11.78% 3.30% 13.71% -24.66% -11.48% -
  Horiz. % 62.90% 87.58% 78.34% 75.84% 66.70% 88.52% 100.00%
EPS 0.75 1.91 1.53 1.32 2.35 0.67 0.74 0.22%
  YoY % -60.73% 24.84% 15.91% -43.83% 250.75% -9.46% -
  Horiz. % 101.35% 258.11% 206.76% 178.38% 317.57% 90.54% 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 1.5900 1.5400 1.4400 1.3700 1.3398 1.2506 1.2084 4.68%
  YoY % 3.25% 6.94% 5.11% 2.25% 7.13% 3.49% -
  Horiz. % 131.58% 127.44% 119.17% 113.37% 110.87% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 0.5900 -
P/RPS 12.48 13.59 11.24 4.78 6.08 5.80 5.04 16.31%
  YoY % -8.17% 20.91% 135.15% -21.38% 4.83% 15.08% -
  Horiz. % 247.62% 269.64% 223.02% 94.84% 120.63% 115.08% 100.00%
P/EPS 121.16 72.39 66.55 31.72 20.00 88.24 78.67 7.46%
  YoY % 67.37% 8.78% 109.80% 58.60% -77.33% 12.16% -
  Horiz. % 154.01% 92.02% 84.59% 40.32% 25.42% 112.16% 100.00%
EY 0.83 1.38 1.50 3.15 5.00 1.13 1.27 -6.84%
  YoY % -39.86% -8.00% -52.38% -37.00% 342.48% -11.02% -
  Horiz. % 65.35% 108.66% 118.11% 248.03% 393.70% 88.98% 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 0.57 0.90 0.71 0.31 0.35 0.48 0.48 2.90%
  YoY % -36.67% 26.76% 129.03% -11.43% -27.08% 0.00% -
  Horiz. % 118.75% 187.50% 147.92% 64.58% 72.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 -
Price 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 0.6200 -
P/RPS 11.18 13.10 9.97 5.92 6.34 4.74 5.30 13.24%
  YoY % -14.66% 31.39% 68.41% -6.62% 33.76% -10.57% -
  Horiz. % 210.94% 247.17% 188.11% 111.70% 119.62% 89.43% 100.00%
P/EPS 108.51 69.77 59.05 39.28 20.85 72.06 82.67 4.64%
  YoY % 55.53% 18.15% 50.33% 88.39% -71.07% -12.83% -
  Horiz. % 131.26% 84.40% 71.43% 47.51% 25.22% 87.17% 100.00%
EY 0.92 1.43 1.69 2.55 4.80 1.39 1.21 -4.46%
  YoY % -35.66% -15.38% -33.73% -46.88% 245.32% 14.88% -
  Horiz. % 76.03% 118.18% 139.67% 210.74% 396.69% 114.88% 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 0.51 0.86 0.63 0.38 0.37 0.39 0.51 -
  YoY % -40.70% 36.51% 65.79% 2.70% -5.13% -23.53% -
  Horiz. % 100.00% 168.63% 123.53% 74.51% 72.55% 76.47% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers