Highlights

[AMVERTON] YoY Quarter Result on 2010-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     38.68%    YoY -     -54.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 36,540 36,535 39,446 29,278 44,360 31,013 27,143 5.07%
  YoY % 0.01% -7.38% 34.73% -34.00% 43.04% 14.26% -
  Horiz. % 134.62% 134.60% 145.33% 107.87% 163.43% 114.26% 100.00%
PBT 15,322 10,600 7,092 4,904 9,491 3,730 8,241 10.88%
  YoY % 44.55% 49.46% 44.62% -48.33% 154.45% -54.74% -
  Horiz. % 185.92% 128.63% 86.06% 59.51% 115.17% 45.26% 100.00%
Tax -4,545 -2,599 -1,740 -1,189 -1,671 -804 -2,644 9.44%
  YoY % -74.87% -49.37% -46.34% 28.85% -107.84% 69.59% -
  Horiz. % 171.90% 98.30% 65.81% 44.97% 63.20% 30.41% 100.00%
NP 10,777 8,001 5,352 3,715 7,820 2,926 5,597 11.53%
  YoY % 34.70% 49.50% 44.06% -52.49% 167.26% -47.72% -
  Horiz. % 192.55% 142.95% 95.62% 66.37% 139.72% 52.28% 100.00%
NP to SH 10,420 7,675 4,949 3,417 7,530 2,514 5,127 12.53%
  YoY % 35.77% 55.08% 44.83% -54.62% 199.52% -50.97% -
  Horiz. % 203.24% 149.70% 96.53% 66.65% 146.87% 49.03% 100.00%
Tax Rate 29.66 % 24.52 % 24.53 % 24.25 % 17.61 % 21.55 % 32.08 % -1.30%
  YoY % 20.96% -0.04% 1.15% 37.71% -18.28% -32.82% -
  Horiz. % 92.46% 76.43% 76.47% 75.59% 54.89% 67.18% 100.00%
Total Cost 25,763 28,534 34,094 25,563 36,540 28,087 21,546 3.02%
  YoY % -9.71% -16.31% 33.37% -30.04% 30.10% 30.36% -
  Horiz. % 119.57% 132.43% 158.24% 118.64% 169.59% 130.36% 100.00%
Net Worth 536,644 507,438 480,344 461,658 448,903 426,286 415,214 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.67% -
  Horiz. % 129.24% 122.21% 115.69% 111.19% 108.11% 102.67% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 536,644 507,438 480,344 461,658 448,903 426,286 415,214 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.67% -
  Horiz. % 129.24% 122.21% 115.69% 111.19% 108.11% 102.67% 100.00%
NOSH 365,064 365,064 363,897 363,510 362,019 364,347 361,056 0.18%
  YoY % 0.00% 0.32% 0.11% 0.41% -0.64% 0.91% -
  Horiz. % 101.11% 101.11% 100.79% 100.68% 100.27% 100.91% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 29.49 % 21.90 % 13.57 % 12.69 % 17.63 % 9.43 % 20.62 % 6.14%
  YoY % 34.66% 61.39% 6.93% -28.02% 86.96% -54.27% -
  Horiz. % 143.02% 106.21% 65.81% 61.54% 85.50% 45.73% 100.00%
ROE 1.94 % 1.51 % 1.03 % 0.74 % 1.68 % 0.59 % 1.23 % 7.88%
  YoY % 28.48% 46.60% 39.19% -55.95% 184.75% -52.03% -
  Horiz. % 157.72% 122.76% 83.74% 60.16% 136.59% 47.97% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.01 10.01 10.84 8.05 12.25 8.51 7.52 4.88%
  YoY % 0.00% -7.66% 34.66% -34.29% 43.95% 13.16% -
  Horiz. % 133.11% 133.11% 144.15% 107.05% 162.90% 113.16% 100.00%
EPS 2.85 2.10 1.36 0.94 2.08 0.69 1.42 12.30%
  YoY % 35.71% 54.41% 44.68% -54.81% 201.45% -51.41% -
  Horiz. % 200.70% 147.89% 95.77% 66.20% 146.48% 48.59% 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 1.4700 1.3900 1.3200 1.2700 1.2400 1.1700 1.1500 4.17%
  YoY % 5.76% 5.30% 3.94% 2.42% 5.98% 1.74% -
  Horiz. % 127.83% 120.87% 114.78% 110.43% 107.83% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.01 10.01 10.81 8.02 12.15 8.50 7.44 5.06%
  YoY % 0.00% -7.40% 34.79% -33.99% 42.94% 14.25% -
  Horiz. % 134.54% 134.54% 145.30% 107.80% 163.31% 114.25% 100.00%
EPS 2.85 2.10 1.36 0.94 2.06 0.69 1.40 12.57%
  YoY % 35.71% 54.41% 44.68% -54.37% 198.55% -50.71% -
  Horiz. % 203.57% 150.00% 97.14% 67.14% 147.14% 49.29% 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 1.4700 1.3900 1.3158 1.2646 1.2297 1.1677 1.1374 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.66% -
  Horiz. % 129.24% 122.21% 115.68% 111.18% 108.11% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9500 0.4700 0.4350 0.4700 0.7500 0.4500 0.9200 -
P/RPS 9.49 4.70 4.01 5.84 6.12 5.29 12.24 -4.15%
  YoY % 101.91% 17.21% -31.34% -4.58% 15.69% -56.78% -
  Horiz. % 77.53% 38.40% 32.76% 47.71% 50.00% 43.22% 100.00%
P/EPS 33.28 22.36 31.99 50.00 36.06 65.22 64.79 -10.50%
  YoY % 48.84% -30.10% -36.02% 38.66% -44.71% 0.66% -
  Horiz. % 51.37% 34.51% 49.37% 77.17% 55.66% 100.66% 100.00%
EY 3.00 4.47 3.13 2.00 2.77 1.53 1.54 11.74%
  YoY % -32.89% 42.81% 56.50% -27.80% 81.05% -0.65% -
  Horiz. % 194.81% 290.26% 203.25% 129.87% 179.87% 99.35% 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 0.65 0.34 0.33 0.37 0.60 0.38 0.80 -3.40%
  YoY % 91.18% 3.03% -10.81% -38.33% 57.89% -52.50% -
  Horiz. % 81.25% 42.50% 41.25% 46.25% 75.00% 47.50% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 -
Price 0.9300 0.4900 0.4200 0.5600 0.6000 0.3100 0.9600 -
P/RPS 9.29 4.90 3.87 6.95 4.90 3.64 12.77 -5.16%
  YoY % 89.59% 26.61% -44.32% 41.84% 34.62% -71.50% -
  Horiz. % 72.75% 38.37% 30.31% 54.42% 38.37% 28.50% 100.00%
P/EPS 32.58 23.31 30.88 59.57 28.85 44.93 67.61 -11.45%
  YoY % 39.77% -24.51% -48.16% 106.48% -35.79% -33.55% -
  Horiz. % 48.19% 34.48% 45.67% 88.11% 42.67% 66.45% 100.00%
EY 3.07 4.29 3.24 1.68 3.47 2.23 1.48 12.92%
  YoY % -28.44% 32.41% 92.86% -51.59% 55.61% 50.68% -
  Horiz. % 207.43% 289.86% 218.92% 113.51% 234.46% 150.68% 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 0.63 0.35 0.32 0.44 0.48 0.26 0.83 -4.49%
  YoY % 80.00% 9.38% -27.27% -8.33% 84.62% -68.67% -
  Horiz. % 75.90% 42.17% 38.55% 53.01% 57.83% 31.33% 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.
 


 

58  65  262  1948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.01 
 ARMADA 0.33-0.015 
 MNC-PA 0.0350.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VSOLAR 0.09+0.005 
 GPACKET 0.735+0.01 
 GPACKET-WB 0.265-0.005 
 BONIA 0.27+0.005 
 KNM 0.4150.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers