Highlights

[AMVERTON] YoY Quarter Result on 2012-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     31.44%    YoY -     12.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,469 39,757 45,397 39,065 42,617 24,748 34,629 -1.07%
  YoY % -18.33% -12.42% 16.21% -8.33% 72.20% -28.53% -
  Horiz. % 93.76% 114.81% 131.10% 112.81% 123.07% 71.47% 100.00%
PBT 9,458 19,523 17,599 13,410 12,293 3,872 4,458 13.35%
  YoY % -51.55% 10.93% 31.24% 9.09% 217.48% -13.14% -
  Horiz. % 212.16% 437.93% 394.77% 300.81% 275.75% 86.86% 100.00%
Tax 1,125 -5,618 -4,870 -3,110 -3,055 -1,093 -1,287 -
  YoY % 120.02% -15.36% -56.59% -1.80% -179.51% 15.07% -
  Horiz. % -87.41% 436.52% 378.40% 241.65% 237.37% 84.93% 100.00%
NP 10,583 13,905 12,729 10,300 9,238 2,779 3,171 22.24%
  YoY % -23.89% 9.24% 23.58% 11.50% 232.42% -12.36% -
  Horiz. % 333.74% 438.51% 401.42% 324.82% 291.33% 87.64% 100.00%
NP to SH 9,450 12,015 12,747 10,088 8,928 2,408 2,879 21.90%
  YoY % -21.35% -5.74% 26.36% 12.99% 270.76% -16.36% -
  Horiz. % 328.24% 417.33% 442.76% 350.40% 310.11% 83.64% 100.00%
Tax Rate -11.89 % 28.78 % 27.67 % 23.19 % 24.85 % 28.23 % 28.87 % -
  YoY % -141.31% 4.01% 19.32% -6.68% -11.97% -2.22% -
  Horiz. % -41.18% 99.69% 95.84% 80.33% 86.08% 97.78% 100.00%
Total Cost 21,886 25,852 32,668 28,765 33,379 21,969 31,458 -5.86%
  YoY % -15.34% -20.86% 13.57% -13.82% 51.94% -30.16% -
  Horiz. % 69.57% 82.18% 103.85% 91.44% 106.11% 69.84% 100.00%
Net Worth 598,704 580,451 547,596 518,390 489,185 463,357 455,537 4.66%
  YoY % 3.14% 6.00% 5.63% 5.97% 5.57% 1.72% -
  Horiz. % 131.43% 127.42% 120.21% 113.80% 107.39% 101.72% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 5,475 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 42.96 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 598,704 580,451 547,596 518,390 489,185 463,357 455,537 4.66%
  YoY % 3.14% 6.00% 5.63% 5.97% 5.57% 1.72% -
  Horiz. % 131.43% 127.42% 120.21% 113.80% 107.39% 101.72% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 364,848 364,430 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.06% 0.11% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.17% 100.11% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 32.59 % 34.97 % 28.04 % 26.37 % 21.68 % 11.23 % 9.16 % 23.54%
  YoY % -6.81% 24.71% 6.33% 21.63% 93.05% 22.60% -
  Horiz. % 355.79% 381.77% 306.11% 287.88% 236.68% 122.60% 100.00%
ROE 1.58 % 2.07 % 2.33 % 1.95 % 1.83 % 0.52 % 0.63 % 16.55%
  YoY % -23.67% -11.16% 19.49% 6.56% 251.92% -17.46% -
  Horiz. % 250.79% 328.57% 369.84% 309.52% 290.48% 82.54% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.89 10.89 12.44 10.70 11.67 6.78 9.50 -1.10%
  YoY % -18.37% -12.46% 16.26% -8.31% 72.12% -28.63% -
  Horiz. % 93.58% 114.63% 130.95% 112.63% 122.84% 71.37% 100.00%
EPS 2.59 3.29 3.49 2.76 2.45 0.66 0.79 21.87%
  YoY % -21.28% -5.73% 26.45% 12.65% 271.21% -16.46% -
  Horiz. % 327.85% 416.46% 441.77% 349.37% 310.13% 83.54% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6400 1.5900 1.5000 1.4200 1.3400 1.2700 1.2500 4.63%
  YoY % 3.14% 6.00% 5.63% 5.97% 5.51% 1.60% -
  Horiz. % 131.20% 127.20% 120.00% 113.60% 107.20% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.89 10.89 12.44 10.70 11.67 6.78 9.49 -1.08%
  YoY % -18.37% -12.46% 16.26% -8.31% 72.12% -28.56% -
  Horiz. % 93.68% 114.75% 131.09% 112.75% 122.97% 71.44% 100.00%
EPS 2.59 3.29 3.49 2.76 2.45 0.66 0.79 21.87%
  YoY % -21.28% -5.73% 26.45% 12.65% 271.21% -16.46% -
  Horiz. % 327.85% 416.46% 441.77% 349.37% 310.13% 83.54% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6400 1.5900 1.5000 1.4200 1.3400 1.2693 1.2478 4.66%
  YoY % 3.14% 6.00% 5.63% 5.97% 5.57% 1.72% -
  Horiz. % 131.43% 127.42% 120.21% 113.80% 107.39% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.8700 0.8000 0.9750 0.4700 0.4400 0.5100 0.6000 -
P/RPS 9.78 7.35 7.84 4.39 3.77 7.52 6.31 7.57%
  YoY % 33.06% -6.25% 78.59% 16.45% -49.87% 19.18% -
  Horiz. % 154.99% 116.48% 124.25% 69.57% 59.75% 119.18% 100.00%
P/EPS 33.61 24.31 27.92 17.01 17.99 77.27 75.95 -12.70%
  YoY % 38.26% -12.93% 64.14% -5.45% -76.72% 1.74% -
  Horiz. % 44.25% 32.01% 36.76% 22.40% 23.69% 101.74% 100.00%
EY 2.98 4.11 3.58 5.88 5.56 1.29 1.32 14.53%
  YoY % -27.49% 14.80% -39.12% 5.76% 331.01% -2.27% -
  Horiz. % 225.76% 311.36% 271.21% 445.45% 421.21% 97.73% 100.00%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.53 0.50 0.65 0.33 0.33 0.40 0.48 1.66%
  YoY % 6.00% -23.08% 96.97% 0.00% -17.50% -16.67% -
  Horiz. % 110.42% 104.17% 135.42% 68.75% 68.75% 83.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.7900 0.9200 1.0700 0.5700 0.4700 0.4900 0.6500 -
P/RPS 8.88 8.45 8.60 5.33 4.03 7.22 6.84 4.44%
  YoY % 5.09% -1.74% 61.35% 32.26% -44.18% 5.56% -
  Horiz. % 129.82% 123.54% 125.73% 77.92% 58.92% 105.56% 100.00%
P/EPS 30.52 27.95 30.64 20.63 19.22 74.24 82.28 -15.23%
  YoY % 9.19% -8.78% 48.52% 7.34% -74.11% -9.77% -
  Horiz. % 37.09% 33.97% 37.24% 25.07% 23.36% 90.23% 100.00%
EY 3.28 3.58 3.26 4.85 5.20 1.35 1.22 17.91%
  YoY % -8.38% 9.82% -32.78% -6.73% 285.19% 10.66% -
  Horiz. % 268.85% 293.44% 267.21% 397.54% 426.23% 110.66% 100.00%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.58 0.71 0.40 0.35 0.39 0.52 -1.32%
  YoY % -17.24% -18.31% 77.50% 14.29% -10.26% -25.00% -
  Horiz. % 92.31% 111.54% 136.54% 76.92% 67.31% 75.00% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers