Highlights

[AMVERTON] YoY Quarter Result on 2010-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -22.37%    YoY -     323.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 26,716 32,507 29,451 33,790 20,966 19,291 28,001 -0.78%
  YoY % -17.81% 10.38% -12.84% 61.17% 8.68% -31.11% -
  Horiz. % 95.41% 116.09% 105.18% 120.67% 74.88% 68.89% 100.00%
PBT 5,044 6,521 5,053 3,710 955 973 3,519 6.18%
  YoY % -22.65% 29.05% 36.20% 288.48% -1.85% -72.35% -
  Horiz. % 143.34% 185.31% 143.59% 105.43% 27.14% 27.65% 100.00%
Tax -1,395 -1,497 -1,211 -1,223 -272 -262 -707 11.98%
  YoY % 6.81% -23.62% 0.98% -349.63% -3.82% 62.94% -
  Horiz. % 197.31% 211.74% 171.29% 172.98% 38.47% 37.06% 100.00%
NP 3,649 5,024 3,842 2,487 683 711 2,812 4.43%
  YoY % -27.37% 30.77% 54.48% 264.13% -3.94% -74.72% -
  Horiz. % 129.77% 178.66% 136.63% 88.44% 24.29% 25.28% 100.00%
NP to SH 3,317 4,537 3,286 2,235 528 246 2,390 5.61%
  YoY % -26.89% 38.07% 47.02% 323.30% 114.63% -89.71% -
  Horiz. % 138.79% 189.83% 137.49% 93.51% 22.09% 10.29% 100.00%
Tax Rate 27.66 % 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % 20.09 % 5.47%
  YoY % 20.47% -4.21% -27.28% 15.73% 5.76% 34.05% -
  Horiz. % 137.68% 114.29% 119.31% 164.06% 141.76% 134.05% 100.00%
Total Cost 23,067 27,483 25,609 31,303 20,283 18,580 25,189 -1.45%
  YoY % -16.07% 7.32% -18.19% 54.33% 9.17% -26.24% -
  Horiz. % 91.58% 109.11% 101.67% 124.27% 80.52% 73.76% 100.00%
Net Worth 518,390 492,836 467,342 450,604 425,919 411,171 411,007 3.94%
  YoY % 5.19% 5.46% 3.71% 5.80% 3.59% 0.04% -
  Horiz. % 126.13% 119.91% 113.71% 109.63% 103.63% 100.04% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 518,390 492,836 467,342 450,604 425,919 411,171 411,007 3.94%
  YoY % 5.19% 5.46% 3.71% 5.80% 3.59% 0.04% -
  Horiz. % 126.13% 119.91% 113.71% 109.63% 103.63% 100.04% 100.00%
NOSH 365,064 365,064 365,111 360,483 351,999 351,428 90,530 26.14%
  YoY % 0.00% -0.01% 1.28% 2.41% 0.16% 288.19% -
  Horiz. % 403.25% 403.25% 403.30% 398.19% 388.82% 388.19% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.66 % 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 10.04 % 5.26%
  YoY % -11.64% 18.47% 77.31% 125.77% -11.65% -63.25% -
  Horiz. % 136.06% 153.98% 129.98% 73.31% 32.47% 36.75% 100.00%
ROE 0.64 % 0.92 % 0.70 % 0.50 % 0.12 % 0.06 % 0.58 % 1.65%
  YoY % -30.43% 31.43% 40.00% 316.67% 100.00% -89.66% -
  Horiz. % 110.34% 158.62% 120.69% 86.21% 20.69% 10.34% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.32 8.90 8.07 9.37 5.96 5.49 30.93 -21.33%
  YoY % -17.75% 10.29% -13.87% 57.21% 8.56% -82.25% -
  Horiz. % 23.67% 28.77% 26.09% 30.29% 19.27% 17.75% 100.00%
EPS 0.91 1.24 0.90 0.62 0.15 0.07 2.64 -16.25%
  YoY % -26.61% 37.78% 45.16% 313.33% 114.29% -97.35% -
  Horiz. % 34.47% 46.97% 34.09% 23.48% 5.68% 2.65% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.4200 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 -17.60%
  YoY % 5.19% 5.47% 2.40% 3.31% 3.42% -74.23% -
  Horiz. % 31.28% 29.74% 28.19% 27.53% 26.65% 25.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.32 8.90 8.07 9.26 5.74 5.28 7.67 -0.77%
  YoY % -17.75% 10.29% -12.85% 61.32% 8.71% -31.16% -
  Horiz. % 95.44% 116.04% 105.22% 120.73% 74.84% 68.84% 100.00%
EPS 0.91 1.24 0.90 0.61 0.14 0.07 0.65 5.76%
  YoY % -26.61% 37.78% 47.54% 335.71% 100.00% -89.23% -
  Horiz. % 140.00% 190.77% 138.46% 93.85% 21.54% 10.77% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.4200 1.3500 1.2802 1.2343 1.1667 1.1263 1.1259 3.94%
  YoY % 5.19% 5.45% 3.72% 5.79% 3.59% 0.04% -
  Horiz. % 126.12% 119.90% 113.70% 109.63% 103.62% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 -
P/RPS 8.13 5.05 6.07 7.47 8.39 11.11 1.36 34.68%
  YoY % 60.99% -16.80% -18.74% -10.97% -24.48% 716.91% -
  Horiz. % 597.79% 371.32% 446.32% 549.26% 616.91% 816.91% 100.00%
P/EPS 65.48 36.21 54.44 112.90 333.33 871.43 15.91 26.56%
  YoY % 80.83% -33.49% -51.78% -66.13% -61.75% 5,377.25% -
  Horiz. % 411.57% 227.59% 342.17% 709.62% 2,095.10% 5,477.25% 100.00%
EY 1.53 2.76 1.84 0.89 0.30 0.11 6.29 -20.97%
  YoY % -44.57% 50.00% 106.74% 196.67% 172.73% -98.25% -
  Horiz. % 24.32% 43.88% 29.25% 14.15% 4.77% 1.75% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.42 0.33 0.38 0.56 0.41 0.52 0.09 29.24%
  YoY % 27.27% -13.16% -32.14% 36.59% -21.15% 477.78% -
  Horiz. % 466.67% 366.67% 422.22% 622.22% 455.56% 577.78% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 -
Price 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 -
P/RPS 10.66 4.94 5.95 6.29 6.55 13.30 2.04 31.70%
  YoY % 115.79% -16.97% -5.41% -3.97% -50.75% 551.96% -
  Horiz. % 522.55% 242.16% 291.67% 308.33% 321.08% 651.96% 100.00%
P/EPS 85.85 35.40 53.33 95.16 260.00 1,042.86 23.86 23.76%
  YoY % 142.51% -33.62% -43.96% -63.40% -75.07% 4,270.75% -
  Horiz. % 359.81% 148.37% 223.51% 398.83% 1,089.69% 4,370.75% 100.00%
EY 1.16 2.82 1.88 1.05 0.38 0.10 4.19 -19.25%
  YoY % -58.87% 50.00% 79.05% 176.32% 280.00% -97.61% -
  Horiz. % 27.68% 67.30% 44.87% 25.06% 9.07% 2.39% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.55 0.33 0.38 0.47 0.32 0.62 0.14 25.59%
  YoY % 66.67% -13.16% -19.15% 46.88% -48.39% 342.86% -
  Horiz. % 392.86% 235.71% 271.43% 335.71% 228.57% 442.86% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers