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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers