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.
 


FEATURED EVENT
 

462  204  544  936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.19-0.01 
 HSI-C3W 0.40+0.015 
 HIBISCS 1.08+0.03 
 VS 0.995+0.065 
 HSI-H6F 0.405-0.01 
 ARMADA 0.22+0.005 
 ECONBHD 0.51+0.035 
 HSI-C3V 0.145+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers