Highlights

[AMVERTON] YoY Quarter Result on 2008-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     491.25%    YoY -     36.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 42,617 24,748 34,629 32,116 23,966 23,966 26,238 8.42%
  YoY % 72.20% -28.53% 7.82% 34.01% 0.00% -8.66% -
  Horiz. % 162.42% 94.32% 131.98% 122.40% 91.34% 91.34% 100.00%
PBT 12,293 3,872 4,458 15,633 12,634 12,634 3,554 22.97%
  YoY % 217.48% -13.14% -71.48% 23.74% 0.00% 255.49% -
  Horiz. % 345.89% 108.95% 125.44% 439.87% 355.49% 355.49% 100.00%
Tax -3,055 -1,093 -1,287 -665 -1,208 -1,208 -442 38.00%
  YoY % -179.51% 15.07% -93.53% 44.95% 0.00% -173.30% -
  Horiz. % 691.18% 247.29% 291.18% 150.45% 273.30% 273.30% 100.00%
NP 9,238 2,779 3,171 14,968 11,426 11,426 3,112 19.87%
  YoY % 232.42% -12.36% -78.81% 31.00% 0.00% 267.16% -
  Horiz. % 296.85% 89.30% 101.90% 480.98% 367.16% 367.16% 100.00%
NP to SH 8,928 2,408 2,879 14,864 10,913 10,913 2,780 21.45%
  YoY % 270.76% -16.36% -80.63% 36.20% 0.00% 292.55% -
  Horiz. % 321.15% 86.62% 103.56% 534.68% 392.55% 392.55% 100.00%
Tax Rate 24.85 % 28.23 % 28.87 % 4.25 % 9.56 % 9.56 % 12.44 % 12.22%
  YoY % -11.97% -2.22% 579.29% -55.54% 0.00% -23.15% -
  Horiz. % 199.76% 226.93% 232.07% 34.16% 76.85% 76.85% 100.00%
Total Cost 33,379 21,969 31,458 17,148 12,540 12,540 23,126 6.30%
  YoY % 51.94% -30.16% 83.45% 36.75% 0.00% -45.78% -
  Horiz. % 144.34% 95.00% 136.03% 74.15% 54.22% 54.22% 100.00%
Net Worth 489,185 463,357 455,537 438,669 362,150 427,463 373,081 4.62%
  YoY % 5.57% 1.72% 3.85% 21.13% -15.28% 14.58% -
  Horiz. % 131.12% 124.20% 122.10% 117.58% 97.07% 114.58% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 2,716 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 24.90 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 489,185 463,357 455,537 438,669 362,150 427,463 373,081 4.62%
  YoY % 5.57% 1.72% 3.85% 21.13% -15.28% 14.58% -
  Horiz. % 131.12% 124.20% 122.10% 117.58% 97.07% 114.58% 100.00%
NOSH 365,064 364,848 364,430 362,536 362,150 90,564 90,553 26.14%
  YoY % 0.06% 0.11% 0.52% 0.11% 299.88% 0.01% -
  Horiz. % 403.15% 402.91% 402.45% 400.36% 399.93% 100.01% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.68 % 11.23 % 9.16 % 46.61 % 47.68 % 47.68 % 11.86 % 10.57%
  YoY % 93.05% 22.60% -80.35% -2.24% 0.00% 302.02% -
  Horiz. % 182.80% 94.69% 77.23% 393.00% 402.02% 402.02% 100.00%
ROE 1.83 % 0.52 % 0.63 % 3.39 % 3.01 % 2.55 % 0.75 % 16.02%
  YoY % 251.92% -17.46% -81.42% 12.62% 18.04% 240.00% -
  Horiz. % 244.00% 69.33% 84.00% 452.00% 401.33% 340.00% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.67 6.78 9.50 8.86 6.62 26.46 28.98 -14.06%
  YoY % 72.12% -28.63% 7.22% 33.84% -74.98% -8.70% -
  Horiz. % 40.27% 23.40% 32.78% 30.57% 22.84% 91.30% 100.00%
EPS 2.45 0.66 0.79 4.10 3.01 12.05 3.07 -3.69%
  YoY % 271.21% -16.46% -80.73% 36.21% -75.02% 292.51% -
  Horiz. % 79.80% 21.50% 25.73% 133.55% 98.05% 392.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3400 1.2700 1.2500 1.2100 1.0000 4.7200 4.1200 -17.06%
  YoY % 5.51% 1.60% 3.31% 21.00% -78.81% 14.56% -
  Horiz. % 32.52% 30.83% 30.34% 29.37% 24.27% 114.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.67 6.78 9.49 8.80 6.56 6.56 7.19 8.40%
  YoY % 72.12% -28.56% 7.84% 34.15% 0.00% -8.76% -
  Horiz. % 162.31% 94.30% 131.99% 122.39% 91.24% 91.24% 100.00%
EPS 2.45 0.66 0.79 4.07 2.99 2.99 0.76 21.53%
  YoY % 271.21% -16.46% -80.59% 36.12% 0.00% 293.42% -
  Horiz. % 322.37% 86.84% 103.95% 535.53% 393.42% 393.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3400 1.2693 1.2478 1.2016 0.9920 1.1709 1.0220 4.62%
  YoY % 5.57% 1.72% 3.84% 21.13% -15.28% 14.57% -
  Horiz. % 131.12% 124.20% 122.09% 117.57% 97.06% 114.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 -
P/RPS 3.77 7.52 6.31 3.61 12.69 1.36 1.28 19.72%
  YoY % -49.87% 19.18% 74.79% -71.55% 833.09% 6.25% -
  Horiz. % 294.53% 587.50% 492.97% 282.03% 991.41% 106.25% 100.00%
P/EPS 17.99 77.27 75.95 7.80 27.88 2.99 12.05 6.90%
  YoY % -76.72% 1.74% 873.72% -72.02% 832.44% -75.19% -
  Horiz. % 149.29% 641.24% 630.29% 64.73% 231.37% 24.81% 100.00%
EY 5.56 1.29 1.32 12.81 3.59 33.47 8.30 -6.46%
  YoY % 331.01% -2.27% -89.70% 256.82% -89.27% 303.25% -
  Horiz. % 66.99% 15.54% 15.90% 154.34% 43.25% 403.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.33 0.40 0.48 0.26 0.84 0.08 0.09 24.17%
  YoY % -17.50% -16.67% 84.62% -69.05% 950.00% -11.11% -
  Horiz. % 366.67% 444.44% 533.33% 288.89% 933.33% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 -
P/RPS 4.03 7.22 6.84 5.64 9.37 1.44 1.21 22.19%
  YoY % -44.18% 5.56% 21.28% -39.81% 550.69% 19.01% -
  Horiz. % 333.06% 596.69% 565.29% 466.12% 774.38% 119.01% 100.00%
P/EPS 19.22 74.24 82.28 12.20 20.57 3.15 11.40 9.09%
  YoY % -74.11% -9.77% 574.43% -40.69% 553.02% -72.37% -
  Horiz. % 168.60% 651.23% 721.75% 107.02% 180.44% 27.63% 100.00%
EY 5.20 1.35 1.22 8.20 4.86 31.71 8.77 -8.34%
  YoY % 285.19% 10.66% -85.12% 68.72% -84.67% 261.57% -
  Horiz. % 59.29% 15.39% 13.91% 93.50% 55.42% 361.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.89 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.39 0.52 0.41 0.62 0.08 0.08 27.87%
  YoY % -10.26% -25.00% 26.83% -33.87% 675.00% 0.00% -
  Horiz. % 437.50% 487.50% 650.00% 512.50% 775.00% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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