Highlights

[AMVERTON] YoY Quarter Result on 2010-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -29.53%    YoY -     -16.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 45,397 39,065 42,617 24,748 34,629 32,116 23,966 11.22%
  YoY % 16.21% -8.33% 72.20% -28.53% 7.82% 34.01% -
  Horiz. % 189.42% 163.00% 177.82% 103.26% 144.49% 134.01% 100.00%
PBT 17,599 13,410 12,293 3,872 4,458 15,633 12,634 5.67%
  YoY % 31.24% 9.09% 217.48% -13.14% -71.48% 23.74% -
  Horiz. % 139.30% 106.14% 97.30% 30.65% 35.29% 123.74% 100.00%
Tax -4,870 -3,110 -3,055 -1,093 -1,287 -665 -1,208 26.13%
  YoY % -56.59% -1.80% -179.51% 15.07% -93.53% 44.95% -
  Horiz. % 403.15% 257.45% 252.90% 90.48% 106.54% 55.05% 100.00%
NP 12,729 10,300 9,238 2,779 3,171 14,968 11,426 1.81%
  YoY % 23.58% 11.50% 232.42% -12.36% -78.81% 31.00% -
  Horiz. % 111.40% 90.15% 80.85% 24.32% 27.75% 131.00% 100.00%
NP to SH 12,747 10,088 8,928 2,408 2,879 14,864 10,913 2.62%
  YoY % 26.36% 12.99% 270.76% -16.36% -80.63% 36.20% -
  Horiz. % 116.81% 92.44% 81.81% 22.07% 26.38% 136.20% 100.00%
Tax Rate 27.67 % 23.19 % 24.85 % 28.23 % 28.87 % 4.25 % 9.56 % 19.36%
  YoY % 19.32% -6.68% -11.97% -2.22% 579.29% -55.54% -
  Horiz. % 289.44% 242.57% 259.94% 295.29% 301.99% 44.46% 100.00%
Total Cost 32,668 28,765 33,379 21,969 31,458 17,148 12,540 17.28%
  YoY % 13.57% -13.82% 51.94% -30.16% 83.45% 36.75% -
  Horiz. % 260.51% 229.39% 266.18% 175.19% 250.86% 136.75% 100.00%
Net Worth 547,596 518,390 489,185 463,357 455,537 438,669 362,150 7.13%
  YoY % 5.63% 5.97% 5.57% 1.72% 3.85% 21.13% -
  Horiz. % 151.21% 143.14% 135.08% 127.95% 125.79% 121.13% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,475 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 42.96 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 547,596 518,390 489,185 463,357 455,537 438,669 362,150 7.13%
  YoY % 5.63% 5.97% 5.57% 1.72% 3.85% 21.13% -
  Horiz. % 151.21% 143.14% 135.08% 127.95% 125.79% 121.13% 100.00%
NOSH 365,064 365,064 365,064 364,848 364,430 362,536 362,150 0.13%
  YoY % 0.00% 0.00% 0.06% 0.11% 0.52% 0.11% -
  Horiz. % 100.80% 100.80% 100.80% 100.75% 100.63% 100.11% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 28.04 % 26.37 % 21.68 % 11.23 % 9.16 % 46.61 % 47.68 % -8.46%
  YoY % 6.33% 21.63% 93.05% 22.60% -80.35% -2.24% -
  Horiz. % 58.81% 55.31% 45.47% 23.55% 19.21% 97.76% 100.00%
ROE 2.33 % 1.95 % 1.83 % 0.52 % 0.63 % 3.39 % 3.01 % -4.17%
  YoY % 19.49% 6.56% 251.92% -17.46% -81.42% 12.62% -
  Horiz. % 77.41% 64.78% 60.80% 17.28% 20.93% 112.62% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.44 10.70 11.67 6.78 9.50 8.86 6.62 11.08%
  YoY % 16.26% -8.31% 72.12% -28.63% 7.22% 33.84% -
  Horiz. % 187.92% 161.63% 176.28% 102.42% 143.50% 133.84% 100.00%
EPS 3.49 2.76 2.45 0.66 0.79 4.10 3.01 2.49%
  YoY % 26.45% 12.65% 271.21% -16.46% -80.73% 36.21% -
  Horiz. % 115.95% 91.69% 81.40% 21.93% 26.25% 136.21% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4200 1.3400 1.2700 1.2500 1.2100 1.0000 6.98%
  YoY % 5.63% 5.97% 5.51% 1.60% 3.31% 21.00% -
  Horiz. % 150.00% 142.00% 134.00% 127.00% 125.00% 121.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.44 10.70 11.67 6.78 9.49 8.80 6.56 11.24%
  YoY % 16.26% -8.31% 72.12% -28.56% 7.84% 34.15% -
  Horiz. % 189.63% 163.11% 177.90% 103.35% 144.66% 134.15% 100.00%
EPS 3.49 2.76 2.45 0.66 0.79 4.07 2.99 2.61%
  YoY % 26.45% 12.65% 271.21% -16.46% -80.59% 36.12% -
  Horiz. % 116.72% 92.31% 81.94% 22.07% 26.42% 136.12% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4200 1.3400 1.2693 1.2478 1.2016 0.9920 7.13%
  YoY % 5.63% 5.97% 5.57% 1.72% 3.84% 21.13% -
  Horiz. % 151.21% 143.15% 135.08% 127.95% 125.79% 121.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.9750 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 -
P/RPS 7.84 4.39 3.77 7.52 6.31 3.61 12.69 -7.71%
  YoY % 78.59% 16.45% -49.87% 19.18% 74.79% -71.55% -
  Horiz. % 61.78% 34.59% 29.71% 59.26% 49.72% 28.45% 100.00%
P/EPS 27.92 17.01 17.99 77.27 75.95 7.80 27.88 0.02%
  YoY % 64.14% -5.45% -76.72% 1.74% 873.72% -72.02% -
  Horiz. % 100.14% 61.01% 64.53% 277.15% 272.42% 27.98% 100.00%
EY 3.58 5.88 5.56 1.29 1.32 12.81 3.59 -0.05%
  YoY % -39.12% 5.76% 331.01% -2.27% -89.70% 256.82% -
  Horiz. % 99.72% 163.79% 154.87% 35.93% 36.77% 356.82% 100.00%
DY 1.54 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. % 100.00% - - - - - -
P/NAPS 0.65 0.33 0.33 0.40 0.48 0.26 0.84 -4.18%
  YoY % 96.97% 0.00% -17.50% -16.67% 84.62% -69.05% -
  Horiz. % 77.38% 39.29% 39.29% 47.62% 57.14% 30.95% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 -
Price 1.0700 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 -
P/RPS 8.60 5.33 4.03 7.22 6.84 5.64 9.37 -1.42%
  YoY % 61.35% 32.26% -44.18% 5.56% 21.28% -39.81% -
  Horiz. % 91.78% 56.88% 43.01% 77.05% 73.00% 60.19% 100.00%
P/EPS 30.64 20.63 19.22 74.24 82.28 12.20 20.57 6.86%
  YoY % 48.52% 7.34% -74.11% -9.77% 574.43% -40.69% -
  Horiz. % 148.95% 100.29% 93.44% 360.91% 400.00% 59.31% 100.00%
EY 3.26 4.85 5.20 1.35 1.22 8.20 4.86 -6.43%
  YoY % -32.78% -6.73% 285.19% 10.66% -85.12% 68.72% -
  Horiz. % 67.08% 99.79% 107.00% 27.78% 25.10% 168.72% 100.00%
DY 1.40 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. % 100.00% - - - - - -
P/NAPS 0.71 0.40 0.35 0.39 0.52 0.41 0.62 2.28%
  YoY % 77.50% 14.29% -10.26% -25.00% 26.83% -33.87% -
  Horiz. % 114.52% 64.52% 56.45% 62.90% 83.87% 66.13% 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
 

424  201  541  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.20-0.03 
 HSI-C3W 0.385+0.05 
 HIBISCS 1.08+0.03 
 VS 0.975+0.045 
 ARMADA 0.22+0.005 
 KNM 0.11+0.005 
 HSI-H6F 0.415-0.035 
 HSI-C3V 0.135+0.015 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers