Highlights

[AMVERTON] YoY Quarter Result on 2011-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -42.31%    YoY -     44.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 46,556 36,540 36,535 39,446 29,278 44,360 31,013 7.00%
  YoY % 27.41% 0.01% -7.38% 34.73% -34.00% 43.04% -
  Horiz. % 150.12% 117.82% 117.81% 127.19% 94.41% 143.04% 100.00%
PBT 17,279 15,322 10,600 7,092 4,904 9,491 3,730 29.10%
  YoY % 12.77% 44.55% 49.46% 44.62% -48.33% 154.45% -
  Horiz. % 463.24% 410.78% 284.18% 190.13% 131.47% 254.45% 100.00%
Tax -4,096 -4,545 -2,599 -1,740 -1,189 -1,671 -804 31.16%
  YoY % 9.88% -74.87% -49.37% -46.34% 28.85% -107.84% -
  Horiz. % 509.45% 565.30% 323.26% 216.42% 147.89% 207.84% 100.00%
NP 13,183 10,777 8,001 5,352 3,715 7,820 2,926 28.50%
  YoY % 22.33% 34.70% 49.50% 44.06% -52.49% 167.26% -
  Horiz. % 450.55% 368.32% 273.44% 182.91% 126.97% 267.26% 100.00%
NP to SH 11,547 10,420 7,675 4,949 3,417 7,530 2,514 28.91%
  YoY % 10.82% 35.77% 55.08% 44.83% -54.62% 199.52% -
  Horiz. % 459.31% 414.48% 305.29% 196.86% 135.92% 299.52% 100.00%
Tax Rate 23.71 % 29.66 % 24.52 % 24.53 % 24.25 % 17.61 % 21.55 % 1.60%
  YoY % -20.06% 20.96% -0.04% 1.15% 37.71% -18.28% -
  Horiz. % 110.02% 137.63% 113.78% 113.83% 112.53% 81.72% 100.00%
Total Cost 33,373 25,763 28,534 34,094 25,563 36,540 28,087 2.91%
  YoY % 29.54% -9.71% -16.31% 33.37% -30.04% 30.10% -
  Horiz. % 118.82% 91.73% 101.59% 121.39% 91.01% 130.10% 100.00%
Net Worth 565,849 536,644 507,438 480,344 461,658 448,903 426,286 4.83%
  YoY % 5.44% 5.76% 5.64% 4.05% 2.84% 5.31% -
  Horiz. % 132.74% 125.89% 119.04% 112.68% 108.30% 105.31% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 565,849 536,644 507,438 480,344 461,658 448,903 426,286 4.83%
  YoY % 5.44% 5.76% 5.64% 4.05% 2.84% 5.31% -
  Horiz. % 132.74% 125.89% 119.04% 112.68% 108.30% 105.31% 100.00%
NOSH 365,064 365,064 365,064 363,897 363,510 362,019 364,347 0.03%
  YoY % 0.00% 0.00% 0.32% 0.11% 0.41% -0.64% -
  Horiz. % 100.20% 100.20% 100.20% 99.88% 99.77% 99.36% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 28.32 % 29.49 % 21.90 % 13.57 % 12.69 % 17.63 % 9.43 % 20.10%
  YoY % -3.97% 34.66% 61.39% 6.93% -28.02% 86.96% -
  Horiz. % 300.32% 312.73% 232.24% 143.90% 134.57% 186.96% 100.00%
ROE 2.04 % 1.94 % 1.51 % 1.03 % 0.74 % 1.68 % 0.59 % 22.96%
  YoY % 5.15% 28.48% 46.60% 39.19% -55.95% 184.75% -
  Horiz. % 345.76% 328.81% 255.93% 174.58% 125.42% 284.75% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.75 10.01 10.01 10.84 8.05 12.25 8.51 6.97%
  YoY % 27.37% 0.00% -7.66% 34.66% -34.29% 43.95% -
  Horiz. % 149.82% 117.63% 117.63% 127.38% 94.59% 143.95% 100.00%
EPS 3.16 2.85 2.10 1.36 0.94 2.08 0.69 28.85%
  YoY % 10.88% 35.71% 54.41% 44.68% -54.81% 201.45% -
  Horiz. % 457.97% 413.04% 304.35% 197.10% 136.23% 301.45% 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 1.5500 1.4700 1.3900 1.3200 1.2700 1.2400 1.1700 4.80%
  YoY % 5.44% 5.76% 5.30% 3.94% 2.42% 5.98% -
  Horiz. % 132.48% 125.64% 118.80% 112.82% 108.55% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.75 10.01 10.01 10.81 8.02 12.15 8.50 6.99%
  YoY % 27.37% 0.00% -7.40% 34.79% -33.99% 42.94% -
  Horiz. % 150.00% 117.76% 117.76% 127.18% 94.35% 142.94% 100.00%
EPS 3.16 2.85 2.10 1.36 0.94 2.06 0.69 28.85%
  YoY % 10.88% 35.71% 54.41% 44.68% -54.37% 198.55% -
  Horiz. % 457.97% 413.04% 304.35% 197.10% 136.23% 298.55% 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 1.5500 1.4700 1.3900 1.3158 1.2646 1.2297 1.1677 4.83%
  YoY % 5.44% 5.76% 5.64% 4.05% 2.84% 5.31% -
  Horiz. % 132.74% 125.89% 119.04% 112.68% 108.30% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.2900 0.9500 0.4700 0.4350 0.4700 0.7500 0.4500 -
P/RPS 10.12 9.49 4.70 4.01 5.84 6.12 5.29 11.41%
  YoY % 6.64% 101.91% 17.21% -31.34% -4.58% 15.69% -
  Horiz. % 191.30% 179.40% 88.85% 75.80% 110.40% 115.69% 100.00%
P/EPS 40.78 33.28 22.36 31.99 50.00 36.06 65.22 -7.52%
  YoY % 22.54% 48.84% -30.10% -36.02% 38.66% -44.71% -
  Horiz. % 62.53% 51.03% 34.28% 49.05% 76.66% 55.29% 100.00%
EY 2.45 3.00 4.47 3.13 2.00 2.77 1.53 8.16%
  YoY % -18.33% -32.89% 42.81% 56.50% -27.80% 81.05% -
  Horiz. % 160.13% 196.08% 292.16% 204.58% 130.72% 181.05% 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 0.83 0.65 0.34 0.33 0.37 0.60 0.38 13.90%
  YoY % 27.69% 91.18% 3.03% -10.81% -38.33% 57.89% -
  Horiz. % 218.42% 171.05% 89.47% 86.84% 97.37% 157.89% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 -
Price 1.0300 0.9300 0.4900 0.4200 0.5600 0.6000 0.3100 -
P/RPS 8.08 9.29 4.90 3.87 6.95 4.90 3.64 14.21%
  YoY % -13.02% 89.59% 26.61% -44.32% 41.84% 34.62% -
  Horiz. % 221.98% 255.22% 134.62% 106.32% 190.93% 134.62% 100.00%
P/EPS 32.56 32.58 23.31 30.88 59.57 28.85 44.93 -5.22%
  YoY % -0.06% 39.77% -24.51% -48.16% 106.48% -35.79% -
  Horiz. % 72.47% 72.51% 51.88% 68.73% 132.58% 64.21% 100.00%
EY 3.07 3.07 4.29 3.24 1.68 3.47 2.23 5.47%
  YoY % 0.00% -28.44% 32.41% 92.86% -51.59% 55.61% -
  Horiz. % 137.67% 137.67% 192.38% 145.29% 75.34% 155.61% 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 0.66 0.63 0.35 0.32 0.44 0.48 0.26 16.79%
  YoY % 4.76% 80.00% 9.38% -27.27% -8.33% 84.62% -
  Horiz. % 253.85% 242.31% 134.62% 123.08% 169.23% 184.62% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers