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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

186  449  568  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 KSTAR 0.445+0.075 
 DGSB 0.22+0.005 
 SUPERMX 9.79+0.01 
 VIVOCOM 0.0450.00 
 SUPERMX-C1I 0.1550.00 
 HWGB 0.77+0.055 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS