Highlights

[AMVERTON] YoY TTM Result on 2008-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -16.54%    YoY -     -18.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 111,703 150,246 126,405 109,925 94,202 99,727 110,681 0.15%
  YoY % -25.65% 18.86% 14.99% 16.69% -5.54% -9.90% -
  Horiz. % 100.92% 135.75% 114.21% 99.32% 85.11% 90.10% 100.00%
PBT 23,143 20,936 23,751 23,432 26,349 13,996 14,796 7.74%
  YoY % 10.54% -11.85% 1.36% -11.07% 88.26% -5.41% -
  Horiz. % 156.41% 141.50% 160.52% 158.37% 178.08% 94.59% 100.00%
Tax -3,749 -4,759 -2,245 -4,235 -3,416 -2,435 -5,944 -7.39%
  YoY % 21.22% -111.98% 46.99% -23.98% -40.29% 59.03% -
  Horiz. % 63.07% 80.06% 37.77% 71.25% 57.47% 40.97% 100.00%
NP 19,394 16,177 21,506 19,197 22,933 11,561 8,852 13.96%
  YoY % 19.89% -24.78% 12.03% -16.29% 98.37% 30.60% -
  Horiz. % 219.09% 182.75% 242.95% 216.87% 259.07% 130.60% 100.00%
NP to SH 17,689 15,108 20,618 17,322 21,356 10,219 8,594 12.78%
  YoY % 17.08% -26.72% 19.03% -18.89% 108.98% 18.91% -
  Horiz. % 205.83% 175.80% 239.91% 201.56% 248.50% 118.91% 100.00%
Tax Rate 16.20 % 22.73 % 9.45 % 18.07 % 12.96 % 17.40 % 40.17 % -14.04%
  YoY % -28.73% 140.53% -47.70% 39.43% -25.52% -56.68% -
  Horiz. % 40.33% 56.58% 23.53% 44.98% 32.26% 43.32% 100.00%
Total Cost 92,309 134,069 104,899 90,728 71,269 88,166 101,829 -1.62%
  YoY % -31.15% 27.81% 15.62% 27.30% -19.16% -13.42% -
  Horiz. % 90.65% 131.66% 103.01% 89.10% 69.99% 86.58% 100.00%
Net Worth 489,128 456,564 441,152 417,972 416,079 415,114 369,094 4.80%
  YoY % 7.13% 3.49% 5.55% 0.45% 0.23% 12.47% -
  Horiz. % 132.52% 123.70% 119.52% 113.24% 112.73% 112.47% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 0 0 0 0 2,716 2,721 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.15% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.85% 100.00% -
Div Payout % - % - % - % - % 12.72 % 26.63 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -52.23% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 47.77% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 489,128 456,564 441,152 417,972 416,079 415,114 369,094 4.80%
  YoY % 7.13% 3.49% 5.55% 0.45% 0.23% 12.47% -
  Horiz. % 132.52% 123.70% 119.52% 113.24% 112.73% 112.47% 100.00%
NOSH 365,021 362,352 361,600 357,241 90,649 90,438 90,464 26.16%
  YoY % 0.74% 0.21% 1.22% 294.09% 0.23% -0.03% -
  Horiz. % 403.50% 400.55% 399.72% 394.90% 100.20% 99.97% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 17.36 % 10.77 % 17.01 % 17.46 % 24.34 % 11.59 % 8.00 % 13.78%
  YoY % 61.19% -36.68% -2.58% -28.27% 110.01% 44.88% -
  Horiz. % 217.00% 134.62% 212.62% 218.25% 304.25% 144.88% 100.00%
ROE 3.62 % 3.31 % 4.67 % 4.14 % 5.13 % 2.46 % 2.33 % 7.62%
  YoY % 9.37% -29.12% 12.80% -19.30% 108.54% 5.58% -
  Horiz. % 155.36% 142.06% 200.43% 177.68% 220.17% 105.58% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 30.60 41.46 34.96 30.77 103.92 110.27 122.35 -20.62%
  YoY % -26.19% 18.59% 13.62% -70.39% -5.76% -9.87% -
  Horiz. % 25.01% 33.89% 28.57% 25.15% 84.94% 90.13% 100.00%
EPS 4.85 4.17 5.70 4.85 23.56 11.30 9.50 -10.60%
  YoY % 16.31% -26.84% 17.53% -79.41% 108.50% 18.95% -
  Horiz. % 51.05% 43.89% 60.00% 51.05% 248.00% 118.95% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 4.0800 -16.93%
  YoY % 6.35% 3.28% 4.27% -74.51% 0.00% 12.50% -
  Horiz. % 32.84% 30.88% 29.90% 28.68% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 30.60 41.16 34.63 30.11 25.80 27.32 30.32 0.15%
  YoY % -25.66% 18.86% 15.01% 16.71% -5.56% -9.89% -
  Horiz. % 100.92% 135.75% 114.22% 99.31% 85.09% 90.11% 100.00%
EPS 4.85 4.14 5.65 4.74 5.85 2.80 2.35 12.83%
  YoY % 17.15% -26.73% 19.20% -18.97% 108.93% 19.15% -
  Horiz. % 206.38% 176.17% 240.43% 201.70% 248.94% 119.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.74 0.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 98.67% 100.00% -
NAPS 1.3398 1.2506 1.2084 1.1449 1.1397 1.1371 1.0110 4.80%
  YoY % 7.13% 3.49% 5.55% 0.46% 0.23% 12.47% -
  Horiz. % 132.52% 123.70% 119.53% 113.24% 112.73% 112.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 0.3500 -
P/RPS 1.54 1.45 1.69 1.66 0.64 0.31 0.29 32.07%
  YoY % 6.21% -14.20% 1.81% 159.38% 106.45% 6.90% -
  Horiz. % 531.03% 500.00% 582.76% 572.41% 220.69% 106.90% 100.00%
P/EPS 9.70 14.39 10.35 10.52 2.84 3.01 3.68 17.52%
  YoY % -32.59% 39.03% -1.62% 270.42% -5.65% -18.21% -
  Horiz. % 263.59% 391.03% 281.25% 285.87% 77.17% 81.79% 100.00%
EY 10.31 6.95 9.66 9.51 35.16 33.23 27.14 -14.89%
  YoY % 48.35% -28.05% 1.58% -72.95% 5.81% 22.44% -
  Horiz. % 37.99% 25.61% 35.59% 35.04% 129.55% 122.44% 100.00%
DY 0.00 0.00 0.00 0.00 4.48 8.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.79% 100.00% -
P/NAPS 0.35 0.48 0.48 0.44 0.15 0.07 0.09 25.39%
  YoY % -27.08% 0.00% 9.09% 193.33% 114.29% -22.22% -
  Horiz. % 388.89% 533.33% 533.33% 488.89% 166.67% 77.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 0.3700 -
P/RPS 1.60 1.18 1.77 1.43 0.70 0.33 0.30 32.16%
  YoY % 35.59% -33.33% 23.78% 104.29% 112.12% 10.00% -
  Horiz. % 533.33% 393.33% 590.00% 476.67% 233.33% 110.00% 100.00%
P/EPS 10.11 11.75 10.87 9.07 3.10 3.19 3.89 17.25%
  YoY % -13.96% 8.10% 19.85% 192.58% -2.82% -17.99% -
  Horiz. % 259.90% 302.06% 279.43% 233.16% 79.69% 82.01% 100.00%
EY 9.89 8.51 9.20 11.02 32.27 31.39 25.68 -14.70%
  YoY % 16.22% -7.50% -16.52% -65.85% 2.80% 22.24% -
  Horiz. % 38.51% 33.14% 35.83% 42.91% 125.66% 122.24% 100.00%
DY 0.00 0.00 0.00 0.00 4.11 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 49.34% 100.00% -
P/NAPS 0.37 0.39 0.51 0.38 0.16 0.08 0.09 26.56%
  YoY % -5.13% -23.53% 34.21% 137.50% 100.00% -11.11% -
  Horiz. % 411.11% 433.33% 566.67% 422.22% 177.78% 88.89% 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.
 


 

225  267  503  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 TIGER 0.110.00 
 KSTAR 0.075+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers