Highlights

[AMVERTON] YoY Quarter Result on 2012-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     58.80%    YoY -     55.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 34,582 46,556 36,540 36,535 39,446 29,278 44,360 -4.06%
  YoY % -25.72% 27.41% 0.01% -7.38% 34.73% -34.00% -
  Horiz. % 77.96% 104.95% 82.37% 82.36% 88.92% 66.00% 100.00%
PBT 10,098 17,279 15,322 10,600 7,092 4,904 9,491 1.04%
  YoY % -41.56% 12.77% 44.55% 49.46% 44.62% -48.33% -
  Horiz. % 106.40% 182.06% 161.44% 111.68% 74.72% 51.67% 100.00%
Tax -2,496 -4,096 -4,545 -2,599 -1,740 -1,189 -1,671 6.91%
  YoY % 39.06% 9.88% -74.87% -49.37% -46.34% 28.85% -
  Horiz. % 149.37% 245.12% 271.99% 155.54% 104.13% 71.15% 100.00%
NP 7,602 13,183 10,777 8,001 5,352 3,715 7,820 -0.47%
  YoY % -42.33% 22.33% 34.70% 49.50% 44.06% -52.49% -
  Horiz. % 97.21% 168.58% 137.81% 102.31% 68.44% 47.51% 100.00%
NP to SH 7,414 11,547 10,420 7,675 4,949 3,417 7,530 -0.26%
  YoY % -35.79% 10.82% 35.77% 55.08% 44.83% -54.62% -
  Horiz. % 98.46% 153.35% 138.38% 101.93% 65.72% 45.38% 100.00%
Tax Rate 24.72 % 23.71 % 29.66 % 24.52 % 24.53 % 24.25 % 17.61 % 5.81%
  YoY % 4.26% -20.06% 20.96% -0.04% 1.15% 37.71% -
  Horiz. % 140.37% 134.64% 168.43% 139.24% 139.30% 137.71% 100.00%
Total Cost 26,980 33,373 25,763 28,534 34,094 25,563 36,540 -4.93%
  YoY % -19.16% 29.54% -9.71% -16.31% 33.37% -30.04% -
  Horiz. % 73.84% 91.33% 70.51% 78.09% 93.31% 69.96% 100.00%
Net Worth 587,753 565,849 536,644 507,438 480,344 461,658 448,903 4.59%
  YoY % 3.87% 5.44% 5.76% 5.64% 4.05% 2.84% -
  Horiz. % 130.93% 126.05% 119.55% 113.04% 107.00% 102.84% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 587,753 565,849 536,644 507,438 480,344 461,658 448,903 4.59%
  YoY % 3.87% 5.44% 5.76% 5.64% 4.05% 2.84% -
  Horiz. % 130.93% 126.05% 119.55% 113.04% 107.00% 102.84% 100.00%
NOSH 365,064 365,064 365,064 365,064 363,897 363,510 362,019 0.14%
  YoY % 0.00% 0.00% 0.00% 0.32% 0.11% 0.41% -
  Horiz. % 100.84% 100.84% 100.84% 100.84% 100.52% 100.41% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.98 % 28.32 % 29.49 % 21.90 % 13.57 % 12.69 % 17.63 % 3.74%
  YoY % -22.39% -3.97% 34.66% 61.39% 6.93% -28.02% -
  Horiz. % 124.67% 160.64% 167.27% 124.22% 76.97% 71.98% 100.00%
ROE 1.26 % 2.04 % 1.94 % 1.51 % 1.03 % 0.74 % 1.68 % -4.68%
  YoY % -38.24% 5.15% 28.48% 46.60% 39.19% -55.95% -
  Horiz. % 75.00% 121.43% 115.48% 89.88% 61.31% 44.05% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.47 12.75 10.01 10.01 10.84 8.05 12.25 -4.20%
  YoY % -25.73% 27.37% 0.00% -7.66% 34.66% -34.29% -
  Horiz. % 77.31% 104.08% 81.71% 81.71% 88.49% 65.71% 100.00%
EPS 2.03 3.16 2.85 2.10 1.36 0.94 2.08 -0.40%
  YoY % -35.76% 10.88% 35.71% 54.41% 44.68% -54.81% -
  Horiz. % 97.60% 151.92% 137.02% 100.96% 65.38% 45.19% 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 1.6100 1.5500 1.4700 1.3900 1.3200 1.2700 1.2400 4.45%
  YoY % 3.87% 5.44% 5.76% 5.30% 3.94% 2.42% -
  Horiz. % 129.84% 125.00% 118.55% 112.10% 106.45% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.47 12.75 10.01 10.01 10.81 8.02 12.15 -4.07%
  YoY % -25.73% 27.37% 0.00% -7.40% 34.79% -33.99% -
  Horiz. % 77.94% 104.94% 82.39% 82.39% 88.97% 66.01% 100.00%
EPS 2.03 3.16 2.85 2.10 1.36 0.94 2.06 -0.24%
  YoY % -35.76% 10.88% 35.71% 54.41% 44.68% -54.37% -
  Horiz. % 98.54% 153.40% 138.35% 101.94% 66.02% 45.63% 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 1.6100 1.5500 1.4700 1.3900 1.3158 1.2646 1.2297 4.59%
  YoY % 3.87% 5.44% 5.76% 5.64% 4.05% 2.84% -
  Horiz. % 130.93% 126.05% 119.54% 113.04% 107.00% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.8700 1.2900 0.9500 0.4700 0.4350 0.4700 0.7500 -
P/RPS 9.18 10.12 9.49 4.70 4.01 5.84 6.12 6.99%
  YoY % -9.29% 6.64% 101.91% 17.21% -31.34% -4.58% -
  Horiz. % 150.00% 165.36% 155.07% 76.80% 65.52% 95.42% 100.00%
P/EPS 42.84 40.78 33.28 22.36 31.99 50.00 36.06 2.91%
  YoY % 5.05% 22.54% 48.84% -30.10% -36.02% 38.66% -
  Horiz. % 118.80% 113.09% 92.29% 62.01% 88.71% 138.66% 100.00%
EY 2.33 2.45 3.00 4.47 3.13 2.00 2.77 -2.84%
  YoY % -4.90% -18.33% -32.89% 42.81% 56.50% -27.80% -
  Horiz. % 84.12% 88.45% 108.30% 161.37% 113.00% 72.20% 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 0.54 0.83 0.65 0.34 0.33 0.37 0.60 -1.74%
  YoY % -34.94% 27.69% 91.18% 3.03% -10.81% -38.33% -
  Horiz. % 90.00% 138.33% 108.33% 56.67% 55.00% 61.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 -
Price 0.8800 1.0300 0.9300 0.4900 0.4200 0.5600 0.6000 -
P/RPS 9.29 8.08 9.29 4.90 3.87 6.95 4.90 11.25%
  YoY % 14.98% -13.02% 89.59% 26.61% -44.32% 41.84% -
  Horiz. % 189.59% 164.90% 189.59% 100.00% 78.98% 141.84% 100.00%
P/EPS 43.33 32.56 32.58 23.31 30.88 59.57 28.85 7.01%
  YoY % 33.08% -0.06% 39.77% -24.51% -48.16% 106.48% -
  Horiz. % 150.19% 112.86% 112.93% 80.80% 107.04% 206.48% 100.00%
EY 2.31 3.07 3.07 4.29 3.24 1.68 3.47 -6.55%
  YoY % -24.76% 0.00% -28.44% 32.41% 92.86% -51.59% -
  Horiz. % 66.57% 88.47% 88.47% 123.63% 93.37% 48.41% 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 0.55 0.66 0.63 0.35 0.32 0.44 0.48 2.29%
  YoY % -16.67% 4.76% 80.00% 9.38% -27.27% -8.33% -
  Horiz. % 114.58% 137.50% 131.25% 72.92% 66.67% 91.67% 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.
 


 

41  34  305  1908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 AAX 0.175+0.01 
 SPRING 0.25+0.005 
 GPACKET 0.72+0.005 
 FINTEC 0.07+0.01 
 VELESTO 0.3850.00 
 PANSAR 0.5750.00 
 ARMADA 0.480.00 
 RSAWIT 0.155+0.005 
 SEACERA 0.380.00 
Partners & Brokers