Highlights

[AMVERTON] YoY Quarter Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -96.45%    YoY -     114.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,507 29,451 33,790 20,966 19,291 28,001 23,947 5.22%
  YoY % 10.38% -12.84% 61.17% 8.68% -31.11% 16.93% -
  Horiz. % 135.75% 122.98% 141.10% 87.55% 80.56% 116.93% 100.00%
PBT 6,521 5,053 3,710 955 973 3,519 3,407 11.42%
  YoY % 29.05% 36.20% 288.48% -1.85% -72.35% 3.29% -
  Horiz. % 191.40% 148.31% 108.89% 28.03% 28.56% 103.29% 100.00%
Tax -1,497 -1,211 -1,223 -272 -262 -707 -793 11.16%
  YoY % -23.62% 0.98% -349.63% -3.82% 62.94% 10.84% -
  Horiz. % 188.78% 152.71% 154.22% 34.30% 33.04% 89.16% 100.00%
NP 5,024 3,842 2,487 683 711 2,812 2,614 11.49%
  YoY % 30.77% 54.48% 264.13% -3.94% -74.72% 7.57% -
  Horiz. % 192.20% 146.98% 95.14% 26.13% 27.20% 107.57% 100.00%
NP to SH 4,537 3,286 2,235 528 246 2,390 2,331 11.73%
  YoY % 38.07% 47.02% 323.30% 114.63% -89.71% 2.53% -
  Horiz. % 194.64% 140.97% 95.88% 22.65% 10.55% 102.53% 100.00%
Tax Rate 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % 20.09 % 23.28 % -0.23%
  YoY % -4.21% -27.28% 15.73% 5.76% 34.05% -13.70% -
  Horiz. % 98.63% 102.96% 141.58% 122.34% 115.68% 86.30% 100.00%
Total Cost 27,483 25,609 31,303 20,283 18,580 25,189 21,333 4.31%
  YoY % 7.32% -18.19% 54.33% 9.17% -26.24% 18.08% -
  Horiz. % 128.83% 120.04% 146.74% 95.08% 87.10% 118.08% 100.00%
Net Worth 492,836 467,342 450,604 425,919 411,171 411,007 396,360 3.69%
  YoY % 5.46% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 2,721 -
  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 % - % - % - % - % - % - % 116.73 % -
  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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 492,836 467,342 450,604 425,919 411,171 411,007 396,360 3.69%
  YoY % 5.46% 3.71% 5.80% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
NOSH 365,064 365,111 360,483 351,999 351,428 90,530 90,700 26.10%
  YoY % -0.01% 1.28% 2.41% 0.16% 288.19% -0.19% -
  Horiz. % 402.49% 402.55% 397.44% 388.09% 387.46% 99.81% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 10.04 % 10.92 % 5.96%
  YoY % 18.47% 77.31% 125.77% -11.65% -63.25% -8.06% -
  Horiz. % 141.58% 119.51% 67.40% 29.85% 33.79% 91.94% 100.00%
ROE 0.92 % 0.70 % 0.50 % 0.12 % 0.06 % 0.58 % 0.59 % 7.68%
  YoY % 31.43% 40.00% 316.67% 100.00% -89.66% -1.69% -
  Horiz. % 155.93% 118.64% 84.75% 20.34% 10.17% 98.31% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.90 8.07 9.37 5.96 5.49 30.93 26.40 -16.56%
  YoY % 10.29% -13.87% 57.21% 8.56% -82.25% 17.16% -
  Horiz. % 33.71% 30.57% 35.49% 22.58% 20.80% 117.16% 100.00%
EPS 1.24 0.90 0.62 0.15 0.07 2.64 2.57 -11.43%
  YoY % 37.78% 45.16% 313.33% 114.29% -97.35% 2.72% -
  Horiz. % 48.25% 35.02% 24.12% 5.84% 2.72% 102.72% 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 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 4.3700 -17.77%
  YoY % 5.47% 2.40% 3.31% 3.42% -74.23% 3.89% -
  Horiz. % 30.89% 29.29% 28.60% 27.69% 26.77% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.90 8.07 9.26 5.74 5.28 7.67 6.56 5.21%
  YoY % 10.29% -12.85% 61.32% 8.71% -31.16% 16.92% -
  Horiz. % 135.67% 123.02% 141.16% 87.50% 80.49% 116.92% 100.00%
EPS 1.24 0.90 0.61 0.14 0.07 0.65 0.64 11.64%
  YoY % 37.78% 47.54% 335.71% 100.00% -89.23% 1.56% -
  Horiz. % 193.75% 140.62% 95.31% 21.88% 10.94% 101.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  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 1.3500 1.2802 1.2343 1.1667 1.1263 1.1259 1.0857 3.69%
  YoY % 5.45% 3.72% 5.79% 3.59% 0.04% 3.70% -
  Horiz. % 124.34% 117.91% 113.69% 107.46% 103.74% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 0.3400 -
P/RPS 5.05 6.07 7.47 8.39 11.11 1.36 1.29 25.51%
  YoY % -16.80% -18.74% -10.97% -24.48% 716.91% 5.43% -
  Horiz. % 391.47% 470.54% 579.07% 650.39% 861.24% 105.43% 100.00%
P/EPS 36.21 54.44 112.90 333.33 871.43 15.91 13.23 18.25%
  YoY % -33.49% -51.78% -66.13% -61.75% 5,377.25% 20.26% -
  Horiz. % 273.70% 411.49% 853.36% 2,519.50% 6,586.77% 120.26% 100.00%
EY 2.76 1.84 0.89 0.30 0.11 6.29 7.56 -15.45%
  YoY % 50.00% 106.74% 196.67% 172.73% -98.25% -16.80% -
  Horiz. % 36.51% 24.34% 11.77% 3.97% 1.46% 83.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
  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 0.38 0.56 0.41 0.52 0.09 0.08 26.61%
  YoY % -13.16% -32.14% 36.59% -21.15% 477.78% 12.50% -
  Horiz. % 412.50% 475.00% 700.00% 512.50% 650.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 0.3400 -
P/RPS 4.94 5.95 6.29 6.55 13.30 2.04 1.29 25.05%
  YoY % -16.97% -5.41% -3.97% -50.75% 551.96% 58.14% -
  Horiz. % 382.95% 461.24% 487.60% 507.75% 1,031.01% 158.14% 100.00%
P/EPS 35.40 53.33 95.16 260.00 1,042.86 23.86 13.23 17.81%
  YoY % -33.62% -43.96% -63.40% -75.07% 4,270.75% 80.35% -
  Horiz. % 267.57% 403.10% 719.27% 1,965.23% 7,882.54% 180.35% 100.00%
EY 2.82 1.88 1.05 0.38 0.10 4.19 7.56 -15.14%
  YoY % 50.00% 79.05% 176.32% 280.00% -97.61% -44.58% -
  Horiz. % 37.30% 24.87% 13.89% 5.03% 1.32% 55.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
  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 0.38 0.47 0.32 0.62 0.14 0.08 26.61%
  YoY % -13.16% -19.15% 46.88% -48.39% 342.86% 75.00% -
  Horiz. % 412.50% 475.00% 587.50% 400.00% 775.00% 175.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers