Highlights

[AMVERTON] YoY TTM Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     8.85%    YoY -     19.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 146,660 111,703 150,246 126,405 109,925 94,202 99,727 6.63%
  YoY % 31.29% -25.65% 18.86% 14.99% 16.69% -5.54% -
  Horiz. % 147.06% 112.01% 150.66% 126.75% 110.23% 94.46% 100.00%
PBT 33,234 23,143 20,936 23,751 23,432 26,349 13,996 15.49%
  YoY % 43.60% 10.54% -11.85% 1.36% -11.07% 88.26% -
  Horiz. % 237.45% 165.35% 149.59% 169.70% 167.42% 188.26% 100.00%
Tax -8,345 -3,749 -4,759 -2,245 -4,235 -3,416 -2,435 22.76%
  YoY % -122.59% 21.22% -111.98% 46.99% -23.98% -40.29% -
  Horiz. % 342.71% 153.96% 195.44% 92.20% 173.92% 140.29% 100.00%
NP 24,889 19,394 16,177 21,506 19,197 22,933 11,561 13.62%
  YoY % 28.33% 19.89% -24.78% 12.03% -16.29% 98.37% -
  Horiz. % 215.28% 167.75% 139.93% 186.02% 166.05% 198.37% 100.00%
NP to SH 23,247 17,689 15,108 20,618 17,322 21,356 10,219 14.67%
  YoY % 31.42% 17.08% -26.72% 19.03% -18.89% 108.98% -
  Horiz. % 227.49% 173.10% 147.84% 201.76% 169.51% 208.98% 100.00%
Tax Rate 25.11 % 16.20 % 22.73 % 9.45 % 18.07 % 12.96 % 17.40 % 6.30%
  YoY % 55.00% -28.73% 140.53% -47.70% 39.43% -25.52% -
  Horiz. % 144.31% 93.10% 130.63% 54.31% 103.85% 74.48% 100.00%
Total Cost 121,771 92,309 134,069 104,899 90,728 71,269 88,166 5.52%
  YoY % 31.92% -31.15% 27.81% 15.62% 27.30% -19.16% -
  Horiz. % 138.12% 104.70% 152.06% 118.98% 102.91% 80.84% 100.00%
Net Worth 500,137 489,128 456,564 441,152 417,972 416,079 415,114 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.45% 0.23% -
  Horiz. % 120.48% 117.83% 109.99% 106.27% 100.69% 100.23% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 0 0 0 0 0 2,716 2,721 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.15% -
  Horiz. % 0.00% 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% 0.00% -52.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 47.77% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 500,137 489,128 456,564 441,152 417,972 416,079 415,114 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.45% 0.23% -
  Horiz. % 120.48% 117.83% 109.99% 106.27% 100.69% 100.23% 100.00%
NOSH 365,064 365,021 362,352 361,600 357,241 90,649 90,438 26.16%
  YoY % 0.01% 0.74% 0.21% 1.22% 294.09% 0.23% -
  Horiz. % 403.66% 403.61% 400.66% 399.83% 395.01% 100.23% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.97 % 17.36 % 10.77 % 17.01 % 17.46 % 24.34 % 11.59 % 6.56%
  YoY % -2.25% 61.19% -36.68% -2.58% -28.27% 110.01% -
  Horiz. % 146.42% 149.78% 92.92% 146.76% 150.65% 210.01% 100.00%
ROE 4.65 % 3.62 % 3.31 % 4.67 % 4.14 % 5.13 % 2.46 % 11.18%
  YoY % 28.45% 9.37% -29.12% 12.80% -19.30% 108.54% -
  Horiz. % 189.02% 147.15% 134.55% 189.84% 168.29% 208.54% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.17 30.60 41.46 34.96 30.77 103.92 110.27 -15.48%
  YoY % 31.27% -26.19% 18.59% 13.62% -70.39% -5.76% -
  Horiz. % 36.43% 27.75% 37.60% 31.70% 27.90% 94.24% 100.00%
EPS 6.37 4.85 4.17 5.70 4.85 23.56 11.30 -9.10%
  YoY % 31.34% 16.31% -26.84% 17.53% -79.41% 108.50% -
  Horiz. % 56.37% 42.92% 36.90% 50.44% 42.92% 208.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 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% 100.00% 100.00%
NAPS 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 -18.24%
  YoY % 2.24% 6.35% 3.28% 4.27% -74.51% 0.00% -
  Horiz. % 29.85% 29.19% 27.45% 26.58% 25.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.17 30.60 41.16 34.63 30.11 25.80 27.32 6.63%
  YoY % 31.27% -25.66% 18.86% 15.01% 16.71% -5.56% -
  Horiz. % 147.04% 112.01% 150.66% 126.76% 110.21% 94.44% 100.00%
EPS 6.37 4.85 4.14 5.65 4.74 5.85 2.80 14.67%
  YoY % 31.34% 17.15% -26.73% 19.20% -18.97% 108.93% -
  Horiz. % 227.50% 173.21% 147.86% 201.79% 169.29% 208.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.67% 100.00%
NAPS 1.3700 1.3398 1.2506 1.2084 1.1449 1.1397 1.1371 3.15%
  YoY % 2.25% 7.13% 3.49% 5.55% 0.46% 0.23% -
  Horiz. % 120.48% 117.83% 109.98% 106.27% 100.69% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 -
P/RPS 1.05 1.54 1.45 1.69 1.66 0.64 0.31 22.52%
  YoY % -31.82% 6.21% -14.20% 1.81% 159.38% 106.45% -
  Horiz. % 338.71% 496.77% 467.74% 545.16% 535.48% 206.45% 100.00%
P/EPS 6.60 9.70 14.39 10.35 10.52 2.84 3.01 13.97%
  YoY % -31.96% -32.59% 39.03% -1.62% 270.42% -5.65% -
  Horiz. % 219.27% 322.26% 478.07% 343.85% 349.50% 94.35% 100.00%
EY 15.16 10.31 6.95 9.66 9.51 35.16 33.23 -12.25%
  YoY % 47.04% 48.35% -28.05% 1.58% -72.95% 5.81% -
  Horiz. % 45.62% 31.03% 20.91% 29.07% 28.62% 105.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.79% 100.00%
P/NAPS 0.31 0.35 0.48 0.48 0.44 0.15 0.07 28.12%
  YoY % -11.43% -27.08% 0.00% 9.09% 193.33% 114.29% -
  Horiz. % 442.86% 500.00% 685.71% 685.71% 628.57% 214.29% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 -
P/RPS 1.29 1.60 1.18 1.77 1.43 0.70 0.33 25.48%
  YoY % -19.38% 35.59% -33.33% 23.78% 104.29% 112.12% -
  Horiz. % 390.91% 484.85% 357.58% 536.36% 433.33% 212.12% 100.00%
P/EPS 8.17 10.11 11.75 10.87 9.07 3.10 3.19 16.95%
  YoY % -19.19% -13.96% 8.10% 19.85% 192.58% -2.82% -
  Horiz. % 256.11% 316.93% 368.34% 340.75% 284.33% 97.18% 100.00%
EY 12.25 9.89 8.51 9.20 11.02 32.27 31.39 -14.50%
  YoY % 23.86% 16.22% -7.50% -16.52% -65.85% 2.80% -
  Horiz. % 39.03% 31.51% 27.11% 29.31% 35.11% 102.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.11 8.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.34% 100.00%
P/NAPS 0.38 0.37 0.39 0.51 0.38 0.16 0.08 29.62%
  YoY % 2.70% -5.13% -23.53% 34.21% 137.50% 100.00% -
  Horiz. % 475.00% 462.50% 487.50% 637.50% 475.00% 200.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

333  275  596  1314 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.26+0.005 
 KSTAR 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 KTG 0.235-0.01 
 AT 0.180.00 
 DGB-WC 0.02+0.015 
 LAMBO 0.030.00 
 ANZO 0.105+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS