Highlights

[AMVERTON] YoY Quarter Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -61.77%    YoY -     -80.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,065 42,617 24,748 34,629 32,116 23,966 23,966 8.48%
  YoY % -8.33% 72.20% -28.53% 7.82% 34.01% 0.00% -
  Horiz. % 163.00% 177.82% 103.26% 144.49% 134.01% 100.00% 100.00%
PBT 13,410 12,293 3,872 4,458 15,633 12,634 12,634 1.00%
  YoY % 9.09% 217.48% -13.14% -71.48% 23.74% 0.00% -
  Horiz. % 106.14% 97.30% 30.65% 35.29% 123.74% 100.00% 100.00%
Tax -3,110 -3,055 -1,093 -1,287 -665 -1,208 -1,208 17.05%
  YoY % -1.80% -179.51% 15.07% -93.53% 44.95% 0.00% -
  Horiz. % 257.45% 252.90% 90.48% 106.54% 55.05% 100.00% 100.00%
NP 10,300 9,238 2,779 3,171 14,968 11,426 11,426 -1.71%
  YoY % 11.50% 232.42% -12.36% -78.81% 31.00% 0.00% -
  Horiz. % 90.15% 80.85% 24.32% 27.75% 131.00% 100.00% 100.00%
NP to SH 10,088 8,928 2,408 2,879 14,864 10,913 10,913 -1.30%
  YoY % 12.99% 270.76% -16.36% -80.63% 36.20% 0.00% -
  Horiz. % 92.44% 81.81% 22.07% 26.38% 136.20% 100.00% 100.00%
Tax Rate 23.19 % 24.85 % 28.23 % 28.87 % 4.25 % 9.56 % 9.56 % 15.90%
  YoY % -6.68% -11.97% -2.22% 579.29% -55.54% 0.00% -
  Horiz. % 242.57% 259.94% 295.29% 301.99% 44.46% 100.00% 100.00%
Total Cost 28,765 33,379 21,969 31,458 17,148 12,540 12,540 14.83%
  YoY % -13.82% 51.94% -30.16% 83.45% 36.75% 0.00% -
  Horiz. % 229.39% 266.18% 175.19% 250.86% 136.75% 100.00% 100.00%
Net Worth 518,390 489,185 463,357 455,537 438,669 362,150 427,463 3.26%
  YoY % 5.97% 5.57% 1.72% 3.85% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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% 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% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 518,390 489,185 463,357 455,537 438,669 362,150 427,463 3.26%
  YoY % 5.97% 5.57% 1.72% 3.85% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
NOSH 365,064 365,064 364,848 364,430 362,536 362,150 90,564 26.13%
  YoY % 0.00% 0.06% 0.11% 0.52% 0.11% 299.88% -
  Horiz. % 403.10% 403.10% 402.86% 402.40% 400.31% 399.88% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.37 % 21.68 % 11.23 % 9.16 % 46.61 % 47.68 % 47.68 % -9.39%
  YoY % 21.63% 93.05% 22.60% -80.35% -2.24% 0.00% -
  Horiz. % 55.31% 45.47% 23.55% 19.21% 97.76% 100.00% 100.00%
ROE 1.95 % 1.83 % 0.52 % 0.63 % 3.39 % 3.01 % 2.55 % -4.37%
  YoY % 6.56% 251.92% -17.46% -81.42% 12.62% 18.04% -
  Horiz. % 76.47% 71.76% 20.39% 24.71% 132.94% 118.04% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.70 11.67 6.78 9.50 8.86 6.62 26.46 -13.99%
  YoY % -8.31% 72.12% -28.63% 7.22% 33.84% -74.98% -
  Horiz. % 40.44% 44.10% 25.62% 35.90% 33.48% 25.02% 100.00%
EPS 2.76 2.45 0.66 0.79 4.10 3.01 12.05 -21.76%
  YoY % 12.65% 271.21% -16.46% -80.73% 36.21% -75.02% -
  Horiz. % 22.90% 20.33% 5.48% 6.56% 34.02% 24.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4200 1.3400 1.2700 1.2500 1.2100 1.0000 4.7200 -18.13%
  YoY % 5.97% 5.51% 1.60% 3.31% 21.00% -78.81% -
  Horiz. % 30.08% 28.39% 26.91% 26.48% 25.64% 21.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.70 11.67 6.78 9.49 8.80 6.56 6.56 8.49%
  YoY % -8.31% 72.12% -28.56% 7.84% 34.15% 0.00% -
  Horiz. % 163.11% 177.90% 103.35% 144.66% 134.15% 100.00% 100.00%
EPS 2.76 2.45 0.66 0.79 4.07 2.99 2.99 -1.32%
  YoY % 12.65% 271.21% -16.46% -80.59% 36.12% 0.00% -
  Horiz. % 92.31% 81.94% 22.07% 26.42% 136.12% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4200 1.3400 1.2693 1.2478 1.2016 0.9920 1.1709 3.26%
  YoY % 5.97% 5.57% 1.72% 3.84% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 -
P/RPS 4.39 3.77 7.52 6.31 3.61 12.69 1.36 21.55%
  YoY % 16.45% -49.87% 19.18% 74.79% -71.55% 833.09% -
  Horiz. % 322.79% 277.21% 552.94% 463.97% 265.44% 933.09% 100.00%
P/EPS 17.01 17.99 77.27 75.95 7.80 27.88 2.99 33.57%
  YoY % -5.45% -76.72% 1.74% 873.72% -72.02% 832.44% -
  Horiz. % 568.90% 601.67% 2,584.28% 2,540.13% 260.87% 932.44% 100.00%
EY 5.88 5.56 1.29 1.32 12.81 3.59 33.47 -25.14%
  YoY % 5.76% 331.01% -2.27% -89.70% 256.82% -89.27% -
  Horiz. % 17.57% 16.61% 3.85% 3.94% 38.27% 10.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.33 0.40 0.48 0.26 0.84 0.08 26.61%
  YoY % 0.00% -17.50% -16.67% 84.62% -69.05% 950.00% -
  Horiz. % 412.50% 412.50% 500.00% 600.00% 325.00% 1,050.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 -
P/RPS 5.33 4.03 7.22 6.84 5.64 9.37 1.44 24.35%
  YoY % 32.26% -44.18% 5.56% 21.28% -39.81% 550.69% -
  Horiz. % 370.14% 279.86% 501.39% 475.00% 391.67% 650.69% 100.00%
P/EPS 20.63 19.22 74.24 82.28 12.20 20.57 3.15 36.74%
  YoY % 7.34% -74.11% -9.77% 574.43% -40.69% 553.02% -
  Horiz. % 654.92% 610.16% 2,356.83% 2,612.06% 387.30% 653.02% 100.00%
EY 4.85 5.20 1.35 1.22 8.20 4.86 31.71 -26.85%
  YoY % -6.73% 285.19% 10.66% -85.12% 68.72% -84.67% -
  Horiz. % 15.29% 16.40% 4.26% 3.85% 25.86% 15.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.35 0.39 0.52 0.41 0.62 0.08 30.73%
  YoY % 14.29% -10.26% -25.00% 26.83% -33.87% 675.00% -
  Horiz. % 500.00% 437.50% 487.50% 650.00% 512.50% 775.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers