Highlights

[AMVERTON] YoY Quarter Result on 2009-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     177.65%    YoY -     199.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,535 39,446 29,278 44,360 31,013 27,143 20,824 9.81%
  YoY % -7.38% 34.73% -34.00% 43.04% 14.26% 30.34% -
  Horiz. % 175.45% 189.43% 140.60% 213.02% 148.93% 130.34% 100.00%
PBT 10,600 7,092 4,904 9,491 3,730 8,241 4,269 16.35%
  YoY % 49.46% 44.62% -48.33% 154.45% -54.74% 93.04% -
  Horiz. % 248.30% 166.13% 114.87% 222.32% 87.37% 193.04% 100.00%
Tax -2,599 -1,740 -1,189 -1,671 -804 -2,644 -385 37.44%
  YoY % -49.37% -46.34% 28.85% -107.84% 69.59% -586.75% -
  Horiz. % 675.06% 451.95% 308.83% 434.03% 208.83% 686.75% 100.00%
NP 8,001 5,352 3,715 7,820 2,926 5,597 3,884 12.79%
  YoY % 49.50% 44.06% -52.49% 167.26% -47.72% 44.10% -
  Horiz. % 206.00% 137.80% 95.65% 201.34% 75.33% 144.10% 100.00%
NP to SH 7,675 4,949 3,417 7,530 2,514 5,127 3,584 13.52%
  YoY % 55.08% 44.83% -54.62% 199.52% -50.97% 43.05% -
  Horiz. % 214.15% 138.09% 95.34% 210.10% 70.15% 143.05% 100.00%
Tax Rate 24.52 % 24.53 % 24.25 % 17.61 % 21.55 % 32.08 % 9.02 % 18.12%
  YoY % -0.04% 1.15% 37.71% -18.28% -32.82% 255.65% -
  Horiz. % 271.84% 271.95% 268.85% 195.23% 238.91% 355.65% 100.00%
Total Cost 28,534 34,094 25,563 36,540 28,087 21,546 16,940 9.07%
  YoY % -16.31% 33.37% -30.04% 30.10% 30.36% 27.19% -
  Horiz. % 168.44% 201.26% 150.90% 215.70% 165.80% 127.19% 100.00%
Net Worth 507,438 480,344 461,658 448,903 426,286 415,214 417,228 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.67% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 507,438 480,344 461,658 448,903 426,286 415,214 417,228 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.67% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
NOSH 365,064 363,897 363,510 362,019 364,347 361,056 90,505 26.14%
  YoY % 0.32% 0.11% 0.41% -0.64% 0.91% 298.94% -
  Horiz. % 403.36% 402.07% 401.65% 400.00% 402.57% 398.94% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.90 % 13.57 % 12.69 % 17.63 % 9.43 % 20.62 % 18.65 % 2.71%
  YoY % 61.39% 6.93% -28.02% 86.96% -54.27% 10.56% -
  Horiz. % 117.43% 72.76% 68.04% 94.53% 50.56% 110.56% 100.00%
ROE 1.51 % 1.03 % 0.74 % 1.68 % 0.59 % 1.23 % 0.86 % 9.83%
  YoY % 46.60% 39.19% -55.95% 184.75% -52.03% 43.02% -
  Horiz. % 175.58% 119.77% 86.05% 195.35% 68.60% 143.02% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.01 10.84 8.05 12.25 8.51 7.52 23.01 -12.94%
  YoY % -7.66% 34.66% -34.29% 43.95% 13.16% -67.32% -
  Horiz. % 43.50% 47.11% 34.98% 53.24% 36.98% 32.68% 100.00%
EPS 2.10 1.36 0.94 2.08 0.69 1.42 3.96 -10.02%
  YoY % 54.41% 44.68% -54.81% 201.45% -51.41% -64.14% -
  Horiz. % 53.03% 34.34% 23.74% 52.53% 17.42% 35.86% 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 1.3900 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 -18.10%
  YoY % 5.30% 3.94% 2.42% 5.98% 1.74% -75.05% -
  Horiz. % 30.15% 28.63% 27.55% 26.90% 25.38% 24.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.01 10.81 8.02 12.15 8.50 7.44 5.70 9.83%
  YoY % -7.40% 34.79% -33.99% 42.94% 14.25% 30.53% -
  Horiz. % 175.61% 189.65% 140.70% 213.16% 149.12% 130.53% 100.00%
EPS 2.10 1.36 0.94 2.06 0.69 1.40 0.98 13.53%
  YoY % 54.41% 44.68% -54.37% 198.55% -50.71% 42.86% -
  Horiz. % 214.29% 138.78% 95.92% 210.20% 70.41% 142.86% 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 1.3900 1.3158 1.2646 1.2297 1.1677 1.1374 1.1429 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.66% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4700 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 -
P/RPS 4.70 4.01 5.84 6.12 5.29 12.24 1.52 20.68%
  YoY % 17.21% -31.34% -4.58% 15.69% -56.78% 705.26% -
  Horiz. % 309.21% 263.82% 384.21% 402.63% 348.03% 805.26% 100.00%
P/EPS 22.36 31.99 50.00 36.06 65.22 64.79 8.84 16.71%
  YoY % -30.10% -36.02% 38.66% -44.71% 0.66% 632.92% -
  Horiz. % 252.94% 361.88% 565.61% 407.92% 737.78% 732.92% 100.00%
EY 4.47 3.13 2.00 2.77 1.53 1.54 11.31 -14.32%
  YoY % 42.81% 56.50% -27.80% 81.05% -0.65% -86.38% -
  Horiz. % 39.52% 27.67% 17.68% 24.49% 13.53% 13.62% 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 0.34 0.33 0.37 0.60 0.38 0.80 0.08 27.24%
  YoY % 3.03% -10.81% -38.33% 57.89% -52.50% 900.00% -
  Horiz. % 425.00% 412.50% 462.50% 750.00% 475.00% 1,000.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.4900 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 -
P/RPS 4.90 3.87 6.95 4.90 3.64 12.77 1.48 22.06%
  YoY % 26.61% -44.32% 41.84% 34.62% -71.50% 762.84% -
  Horiz. % 331.08% 261.49% 469.59% 331.08% 245.95% 862.84% 100.00%
P/EPS 23.31 30.88 59.57 28.85 44.93 67.61 8.59 18.08%
  YoY % -24.51% -48.16% 106.48% -35.79% -33.55% 687.08% -
  Horiz. % 271.36% 359.49% 693.48% 335.86% 523.05% 787.08% 100.00%
EY 4.29 3.24 1.68 3.47 2.23 1.48 11.65 -15.33%
  YoY % 32.41% 92.86% -51.59% 55.61% 50.68% -87.30% -
  Horiz. % 36.82% 27.81% 14.42% 29.79% 19.14% 12.70% 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 0.35 0.32 0.44 0.48 0.26 0.83 0.07 30.73%
  YoY % 9.38% -27.27% -8.33% 84.62% -68.67% 1,085.71% -
  Horiz. % 500.00% 457.14% 628.57% 685.71% 371.43% 1,185.71% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers