Highlights

[AMVERTON] YoY Quarter Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     36.46%    YoY -     47.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 30,336 26,716 32,507 29,451 33,790 20,966 19,291 7.83%
  YoY % 13.55% -17.81% 10.38% -12.84% 61.17% 8.68% -
  Horiz. % 157.25% 138.49% 168.51% 152.67% 175.16% 108.68% 100.00%
PBT 6,318 5,044 6,521 5,053 3,710 955 973 36.57%
  YoY % 25.26% -22.65% 29.05% 36.20% 288.48% -1.85% -
  Horiz. % 649.33% 518.40% 670.20% 519.32% 381.29% 98.15% 100.00%
Tax -1,448 -1,395 -1,497 -1,211 -1,223 -272 -262 32.95%
  YoY % -3.80% 6.81% -23.62% 0.98% -349.63% -3.82% -
  Horiz. % 552.67% 532.44% 571.37% 462.21% 466.79% 103.82% 100.00%
NP 4,870 3,649 5,024 3,842 2,487 683 711 37.79%
  YoY % 33.46% -27.37% 30.77% 54.48% 264.13% -3.94% -
  Horiz. % 684.95% 513.22% 706.61% 540.37% 349.79% 96.06% 100.00%
NP to SH 4,427 3,317 4,537 3,286 2,235 528 246 61.85%
  YoY % 33.46% -26.89% 38.07% 47.02% 323.30% 114.63% -
  Horiz. % 1,799.59% 1,348.37% 1,844.31% 1,335.77% 908.54% 214.63% 100.00%
Tax Rate 22.92 % 27.66 % 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % -2.65%
  YoY % -17.14% 20.47% -4.21% -27.28% 15.73% 5.76% -
  Horiz. % 85.11% 102.71% 85.26% 89.01% 122.39% 105.76% 100.00%
Total Cost 25,466 23,067 27,483 25,609 31,303 20,283 18,580 5.39%
  YoY % 10.40% -16.07% 7.32% -18.19% 54.33% 9.17% -
  Horiz. % 137.06% 124.15% 147.92% 137.83% 168.48% 109.17% 100.00%
Net Worth 554,897 518,390 492,836 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 5.19% 5.46% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 554,897 518,390 492,836 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 5.19% 5.46% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
NOSH 365,064 365,064 365,064 365,111 360,483 351,999 351,428 0.64%
  YoY % 0.00% 0.00% -0.01% 1.28% 2.41% 0.16% -
  Horiz. % 103.88% 103.88% 103.88% 103.89% 102.58% 100.16% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.05 % 13.66 % 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 27.75%
  YoY % 17.50% -11.64% 18.47% 77.31% 125.77% -11.65% -
  Horiz. % 434.96% 370.19% 418.97% 353.66% 199.46% 88.35% 100.00%
ROE 0.80 % 0.64 % 0.92 % 0.70 % 0.50 % 0.12 % 0.06 % 53.96%
  YoY % 25.00% -30.43% 31.43% 40.00% 316.67% 100.00% -
  Horiz. % 1,333.33% 1,066.67% 1,533.33% 1,166.67% 833.33% 200.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.31 7.32 8.90 8.07 9.37 5.96 5.49 7.15%
  YoY % 13.52% -17.75% 10.29% -13.87% 57.21% 8.56% -
  Horiz. % 151.37% 133.33% 162.11% 146.99% 170.67% 108.56% 100.00%
EPS 1.21 0.91 1.24 0.90 0.62 0.15 0.07 60.76%
  YoY % 32.97% -26.61% 37.78% 45.16% 313.33% 114.29% -
  Horiz. % 1,728.57% 1,300.00% 1,771.43% 1,285.71% 885.71% 214.29% 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 1.5200 1.4200 1.3500 1.2800 1.2500 1.2100 1.1700 4.46%
  YoY % 7.04% 5.19% 5.47% 2.40% 3.31% 3.42% -
  Horiz. % 129.91% 121.37% 115.38% 109.40% 106.84% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.31 7.32 8.90 8.07 9.26 5.74 5.28 7.85%
  YoY % 13.52% -17.75% 10.29% -12.85% 61.32% 8.71% -
  Horiz. % 157.39% 138.64% 168.56% 152.84% 175.38% 108.71% 100.00%
EPS 1.21 0.91 1.24 0.90 0.61 0.14 0.07 60.76%
  YoY % 32.97% -26.61% 37.78% 47.54% 335.71% 100.00% -
  Horiz. % 1,728.57% 1,300.00% 1,771.43% 1,285.71% 871.43% 200.00% 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 1.5200 1.4200 1.3500 1.2802 1.2343 1.1667 1.1263 5.12%
  YoY % 7.04% 5.19% 5.45% 3.72% 5.79% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.2200 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 -
P/RPS 14.68 8.13 5.05 6.07 7.47 8.39 11.11 4.75%
  YoY % 80.57% 60.99% -16.80% -18.74% -10.97% -24.48% -
  Horiz. % 132.13% 73.18% 45.45% 54.64% 67.24% 75.52% 100.00%
P/EPS 100.60 65.48 36.21 54.44 112.90 333.33 871.43 -30.21%
  YoY % 53.63% 80.83% -33.49% -51.78% -66.13% -61.75% -
  Horiz. % 11.54% 7.51% 4.16% 6.25% 12.96% 38.25% 100.00%
EY 0.99 1.53 2.76 1.84 0.89 0.30 0.11 44.20%
  YoY % -35.29% -44.57% 50.00% 106.74% 196.67% 172.73% -
  Horiz. % 900.00% 1,390.91% 2,509.09% 1,672.73% 809.09% 272.73% 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 0.80 0.42 0.33 0.38 0.56 0.41 0.52 7.44%
  YoY % 90.48% 27.27% -13.16% -32.14% 36.59% -21.15% -
  Horiz. % 153.85% 80.77% 63.46% 73.08% 107.69% 78.85% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 -
Price 1.3100 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 -
P/RPS 15.76 10.66 4.94 5.95 6.29 6.55 13.30 2.87%
  YoY % 47.84% 115.79% -16.97% -5.41% -3.97% -50.75% -
  Horiz. % 118.50% 80.15% 37.14% 44.74% 47.29% 49.25% 100.00%
P/EPS 108.03 85.85 35.40 53.33 95.16 260.00 1,042.86 -31.46%
  YoY % 25.84% 142.51% -33.62% -43.96% -63.40% -75.07% -
  Horiz. % 10.36% 8.23% 3.39% 5.11% 9.12% 24.93% 100.00%
EY 0.93 1.16 2.82 1.88 1.05 0.38 0.10 44.99%
  YoY % -19.83% -58.87% 50.00% 79.05% 176.32% 280.00% -
  Horiz. % 930.00% 1,160.00% 2,820.00% 1,880.00% 1,050.00% 380.00% 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 0.86 0.55 0.33 0.38 0.47 0.32 0.62 5.60%
  YoY % 56.36% 66.67% -13.16% -19.15% 46.88% -48.39% -
  Horiz. % 138.71% 88.71% 53.23% 61.29% 75.81% 51.61% 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.
 


FEATURED EVENT
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers