Highlights

[AMVERTON] YoY Quarter Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     80.40%    YoY -     270.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 39,757 45,397 39,065 42,617 24,748 34,629 32,116 3.62%
  YoY % -12.42% 16.21% -8.33% 72.20% -28.53% 7.82% -
  Horiz. % 123.79% 141.35% 121.64% 132.70% 77.06% 107.82% 100.00%
PBT 19,523 17,599 13,410 12,293 3,872 4,458 15,633 3.77%
  YoY % 10.93% 31.24% 9.09% 217.48% -13.14% -71.48% -
  Horiz. % 124.88% 112.58% 85.78% 78.63% 24.77% 28.52% 100.00%
Tax -5,618 -4,870 -3,110 -3,055 -1,093 -1,287 -665 42.69%
  YoY % -15.36% -56.59% -1.80% -179.51% 15.07% -93.53% -
  Horiz. % 844.81% 732.33% 467.67% 459.40% 164.36% 193.53% 100.00%
NP 13,905 12,729 10,300 9,238 2,779 3,171 14,968 -1.22%
  YoY % 9.24% 23.58% 11.50% 232.42% -12.36% -78.81% -
  Horiz. % 92.90% 85.04% 68.81% 61.72% 18.57% 21.19% 100.00%
NP to SH 12,015 12,747 10,088 8,928 2,408 2,879 14,864 -3.48%
  YoY % -5.74% 26.36% 12.99% 270.76% -16.36% -80.63% -
  Horiz. % 80.83% 85.76% 67.87% 60.06% 16.20% 19.37% 100.00%
Tax Rate 28.78 % 27.67 % 23.19 % 24.85 % 28.23 % 28.87 % 4.25 % 37.53%
  YoY % 4.01% 19.32% -6.68% -11.97% -2.22% 579.29% -
  Horiz. % 677.18% 651.06% 545.65% 584.71% 664.24% 679.29% 100.00%
Total Cost 25,852 32,668 28,765 33,379 21,969 31,458 17,148 7.08%
  YoY % -20.86% 13.57% -13.82% 51.94% -30.16% 83.45% -
  Horiz. % 150.76% 190.51% 167.75% 194.65% 128.11% 183.45% 100.00%
Net Worth 580,451 547,596 518,390 489,185 463,357 455,537 438,669 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.85% -
  Horiz. % 132.32% 124.83% 118.17% 111.52% 105.63% 103.85% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 5,475 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 42.96 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 580,451 547,596 518,390 489,185 463,357 455,537 438,669 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.85% -
  Horiz. % 132.32% 124.83% 118.17% 111.52% 105.63% 103.85% 100.00%
NOSH 365,064 365,064 365,064 365,064 364,848 364,430 362,536 0.12%
  YoY % 0.00% 0.00% 0.00% 0.06% 0.11% 0.52% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.64% 100.52% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 34.97 % 28.04 % 26.37 % 21.68 % 11.23 % 9.16 % 46.61 % -4.67%
  YoY % 24.71% 6.33% 21.63% 93.05% 22.60% -80.35% -
  Horiz. % 75.03% 60.16% 56.58% 46.51% 24.09% 19.65% 100.00%
ROE 2.07 % 2.33 % 1.95 % 1.83 % 0.52 % 0.63 % 3.39 % -7.89%
  YoY % -11.16% 19.49% 6.56% 251.92% -17.46% -81.42% -
  Horiz. % 61.06% 68.73% 57.52% 53.98% 15.34% 18.58% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.89 12.44 10.70 11.67 6.78 9.50 8.86 3.50%
  YoY % -12.46% 16.26% -8.31% 72.12% -28.63% 7.22% -
  Horiz. % 122.91% 140.41% 120.77% 131.72% 76.52% 107.22% 100.00%
EPS 3.29 3.49 2.76 2.45 0.66 0.79 4.10 -3.60%
  YoY % -5.73% 26.45% 12.65% 271.21% -16.46% -80.73% -
  Horiz. % 80.24% 85.12% 67.32% 59.76% 16.10% 19.27% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5900 1.5000 1.4200 1.3400 1.2700 1.2500 1.2100 4.65%
  YoY % 6.00% 5.63% 5.97% 5.51% 1.60% 3.31% -
  Horiz. % 131.40% 123.97% 117.36% 110.74% 104.96% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.89 12.44 10.70 11.67 6.78 9.49 8.80 3.61%
  YoY % -12.46% 16.26% -8.31% 72.12% -28.56% 7.84% -
  Horiz. % 123.75% 141.36% 121.59% 132.61% 77.05% 107.84% 100.00%
EPS 3.29 3.49 2.76 2.45 0.66 0.79 4.07 -3.48%
  YoY % -5.73% 26.45% 12.65% 271.21% -16.46% -80.59% -
  Horiz. % 80.84% 85.75% 67.81% 60.20% 16.22% 19.41% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5900 1.5000 1.4200 1.3400 1.2693 1.2478 1.2016 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.84% -
  Horiz. % 132.32% 124.83% 118.18% 111.52% 105.63% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8000 0.9750 0.4700 0.4400 0.5100 0.6000 0.3200 -
P/RPS 7.35 7.84 4.39 3.77 7.52 6.31 3.61 12.57%
  YoY % -6.25% 78.59% 16.45% -49.87% 19.18% 74.79% -
  Horiz. % 203.60% 217.17% 121.61% 104.43% 208.31% 174.79% 100.00%
P/EPS 24.31 27.92 17.01 17.99 77.27 75.95 7.80 20.85%
  YoY % -12.93% 64.14% -5.45% -76.72% 1.74% 873.72% -
  Horiz. % 311.67% 357.95% 218.08% 230.64% 990.64% 973.72% 100.00%
EY 4.11 3.58 5.88 5.56 1.29 1.32 12.81 -17.25%
  YoY % 14.80% -39.12% 5.76% 331.01% -2.27% -89.70% -
  Horiz. % 32.08% 27.95% 45.90% 43.40% 10.07% 10.30% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.65 0.33 0.33 0.40 0.48 0.26 11.51%
  YoY % -23.08% 96.97% 0.00% -17.50% -16.67% 84.62% -
  Horiz. % 192.31% 250.00% 126.92% 126.92% 153.85% 184.62% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 -
Price 0.9200 1.0700 0.5700 0.4700 0.4900 0.6500 0.5000 -
P/RPS 8.45 8.60 5.33 4.03 7.22 6.84 5.64 6.97%
  YoY % -1.74% 61.35% 32.26% -44.18% 5.56% 21.28% -
  Horiz. % 149.82% 152.48% 94.50% 71.45% 128.01% 121.28% 100.00%
P/EPS 27.95 30.64 20.63 19.22 74.24 82.28 12.20 14.81%
  YoY % -8.78% 48.52% 7.34% -74.11% -9.77% 574.43% -
  Horiz. % 229.10% 251.15% 169.10% 157.54% 608.52% 674.43% 100.00%
EY 3.58 3.26 4.85 5.20 1.35 1.22 8.20 -12.90%
  YoY % 9.82% -32.78% -6.73% 285.19% 10.66% -85.12% -
  Horiz. % 43.66% 39.76% 59.15% 63.41% 16.46% 14.88% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.58 0.71 0.40 0.35 0.39 0.52 0.41 5.95%
  YoY % -18.31% 77.50% 14.29% -10.26% -25.00% 26.83% -
  Horiz. % 141.46% 173.17% 97.56% 85.37% 95.12% 126.83% 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.
 


 

275  299  488  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.29-0.01 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 PWRWELL 0.3750.00 
 MTOUCHE 0.165-0.01 
 MCLEAN 0.36-0.025 
 GAMUDA 3.65-0.33 
 EDUSPEC 0.030.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers