Highlights

[AMVERTON] YoY Quarter Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     142.66%    YoY -     -50.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 39,446 29,278 44,360 31,013 27,143 20,824 26,331 6.97%
  YoY % 34.73% -34.00% 43.04% 14.26% 30.34% -20.91% -
  Horiz. % 149.81% 111.19% 168.47% 117.78% 103.08% 79.09% 100.00%
PBT 7,092 4,904 9,491 3,730 8,241 4,269 2,758 17.04%
  YoY % 44.62% -48.33% 154.45% -54.74% 93.04% 54.79% -
  Horiz. % 257.14% 177.81% 344.13% 135.24% 298.80% 154.79% 100.00%
Tax -1,740 -1,189 -1,671 -804 -2,644 -385 -87 64.72%
  YoY % -46.34% 28.85% -107.84% 69.59% -586.75% -342.53% -
  Horiz. % 2,000.00% 1,366.67% 1,920.69% 924.14% 3,039.08% 442.53% 100.00%
NP 5,352 3,715 7,820 2,926 5,597 3,884 2,671 12.28%
  YoY % 44.06% -52.49% 167.26% -47.72% 44.10% 45.41% -
  Horiz. % 200.37% 139.09% 292.77% 109.55% 209.55% 145.41% 100.00%
NP to SH 4,949 3,417 7,530 2,514 5,127 3,584 2,223 14.26%
  YoY % 44.83% -54.62% 199.52% -50.97% 43.05% 61.22% -
  Horiz. % 222.63% 153.71% 338.73% 113.09% 230.63% 161.22% 100.00%
Tax Rate 24.53 % 24.25 % 17.61 % 21.55 % 32.08 % 9.02 % 3.15 % 40.77%
  YoY % 1.15% 37.71% -18.28% -32.82% 255.65% 186.35% -
  Horiz. % 778.73% 769.84% 559.05% 684.13% 1,018.41% 286.35% 100.00%
Total Cost 34,094 25,563 36,540 28,087 21,546 16,940 23,660 6.28%
  YoY % 33.37% -30.04% 30.10% 30.36% 27.19% -28.40% -
  Horiz. % 144.10% 108.04% 154.44% 118.71% 91.07% 71.60% 100.00%
Net Worth 480,344 461,658 448,903 426,286 415,214 417,228 372,919 4.31%
  YoY % 4.05% 2.84% 5.31% 2.67% -0.48% 11.88% -
  Horiz. % 128.81% 123.80% 120.38% 114.31% 111.34% 111.88% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 480,344 461,658 448,903 426,286 415,214 417,228 372,919 4.31%
  YoY % 4.05% 2.84% 5.31% 2.67% -0.48% 11.88% -
  Horiz. % 128.81% 123.80% 120.38% 114.31% 111.34% 111.88% 100.00%
NOSH 363,897 363,510 362,019 364,347 361,056 90,505 90,734 26.03%
  YoY % 0.11% 0.41% -0.64% 0.91% 298.94% -0.25% -
  Horiz. % 401.06% 400.63% 398.99% 401.55% 397.93% 99.75% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.57 % 12.69 % 17.63 % 9.43 % 20.62 % 18.65 % 10.14 % 4.97%
  YoY % 6.93% -28.02% 86.96% -54.27% 10.56% 83.93% -
  Horiz. % 133.83% 125.15% 173.87% 93.00% 203.35% 183.93% 100.00%
ROE 1.03 % 0.74 % 1.68 % 0.59 % 1.23 % 0.86 % 0.60 % 9.42%
  YoY % 39.19% -55.95% 184.75% -52.03% 43.02% 43.33% -
  Horiz. % 171.67% 123.33% 280.00% 98.33% 205.00% 143.33% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.84 8.05 12.25 8.51 7.52 23.01 29.02 -15.13%
  YoY % 34.66% -34.29% 43.95% 13.16% -67.32% -20.71% -
  Horiz. % 37.35% 27.74% 42.21% 29.32% 25.91% 79.29% 100.00%
EPS 1.36 0.94 2.08 0.69 1.42 3.96 2.45 -9.34%
  YoY % 44.68% -54.81% 201.45% -51.41% -64.14% 61.63% -
  Horiz. % 55.51% 38.37% 84.90% 28.16% 57.96% 161.63% 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 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 4.1100 -17.24%
  YoY % 3.94% 2.42% 5.98% 1.74% -75.05% 12.17% -
  Horiz. % 32.12% 30.90% 30.17% 28.47% 27.98% 112.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.81 8.02 12.15 8.50 7.44 5.70 7.21 6.98%
  YoY % 34.79% -33.99% 42.94% 14.25% 30.53% -20.94% -
  Horiz. % 149.93% 111.23% 168.52% 117.89% 103.19% 79.06% 100.00%
EPS 1.36 0.94 2.06 0.69 1.40 0.98 0.61 14.29%
  YoY % 44.68% -54.37% 198.55% -50.71% 42.86% 60.66% -
  Horiz. % 222.95% 154.10% 337.70% 113.11% 229.51% 160.66% 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 1.3158 1.2646 1.2297 1.1677 1.1374 1.1429 1.0215 4.31%
  YoY % 4.05% 2.84% 5.31% 2.66% -0.48% 11.88% -
  Horiz. % 128.81% 123.80% 120.38% 114.31% 111.35% 111.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 0.3900 -
P/RPS 4.01 5.84 6.12 5.29 12.24 1.52 1.34 20.03%
  YoY % -31.34% -4.58% 15.69% -56.78% 705.26% 13.43% -
  Horiz. % 299.25% 435.82% 456.72% 394.78% 913.43% 113.43% 100.00%
P/EPS 31.99 50.00 36.06 65.22 64.79 8.84 15.92 12.33%
  YoY % -36.02% 38.66% -44.71% 0.66% 632.92% -44.47% -
  Horiz. % 200.94% 314.07% 226.51% 409.67% 406.97% 55.53% 100.00%
EY 3.13 2.00 2.77 1.53 1.54 11.31 6.28 -10.95%
  YoY % 56.50% -27.80% 81.05% -0.65% -86.38% 80.10% -
  Horiz. % 49.84% 31.85% 44.11% 24.36% 24.52% 180.10% 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 0.33 0.37 0.60 0.38 0.80 0.08 0.09 24.17%
  YoY % -10.81% -38.33% 57.89% -52.50% 900.00% -11.11% -
  Horiz. % 366.67% 411.11% 666.67% 422.22% 888.89% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 23/11/05 -
Price 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 0.4000 -
P/RPS 3.87 6.95 4.90 3.64 12.77 1.48 1.38 18.74%
  YoY % -44.32% 41.84% 34.62% -71.50% 762.84% 7.25% -
  Horiz. % 280.43% 503.62% 355.07% 263.77% 925.36% 107.25% 100.00%
P/EPS 30.88 59.57 28.85 44.93 67.61 8.59 16.33 11.20%
  YoY % -48.16% 106.48% -35.79% -33.55% 687.08% -47.40% -
  Horiz. % 189.10% 364.79% 176.67% 275.14% 414.02% 52.60% 100.00%
EY 3.24 1.68 3.47 2.23 1.48 11.65 6.13 -10.08%
  YoY % 92.86% -51.59% 55.61% 50.68% -87.30% 90.05% -
  Horiz. % 52.85% 27.41% 56.61% 36.38% 24.14% 190.05% 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 0.32 0.44 0.48 0.26 0.83 0.07 0.10 21.38%
  YoY % -27.27% -8.33% 84.62% -68.67% 1,085.71% -30.00% -
  Horiz. % 320.00% 440.00% 480.00% 260.00% 830.00% 70.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

189  729  599  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS