Highlights

[AMVERTON] YoY TTM Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -1.62%    YoY -     -26.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 135,454 146,660 111,703 150,246 126,405 109,925 94,202 6.23%
  YoY % -7.64% 31.29% -25.65% 18.86% 14.99% 16.69% -
  Horiz. % 143.79% 155.69% 118.58% 159.49% 134.19% 116.69% 100.00%
PBT 36,564 33,234 23,143 20,936 23,751 23,432 26,349 5.61%
  YoY % 10.02% 43.60% 10.54% -11.85% 1.36% -11.07% -
  Horiz. % 138.77% 126.13% 87.83% 79.46% 90.14% 88.93% 100.00%
Tax -8,669 -8,345 -3,749 -4,759 -2,245 -4,235 -3,416 16.77%
  YoY % -3.88% -122.59% 21.22% -111.98% 46.99% -23.98% -
  Horiz. % 253.78% 244.29% 109.75% 139.31% 65.72% 123.98% 100.00%
NP 27,895 24,889 19,394 16,177 21,506 19,197 22,933 3.32%
  YoY % 12.08% 28.33% 19.89% -24.78% 12.03% -16.29% -
  Horiz. % 121.64% 108.53% 84.57% 70.54% 93.78% 83.71% 100.00%
NP to SH 26,675 23,247 17,689 15,108 20,618 17,322 21,356 3.77%
  YoY % 14.75% 31.42% 17.08% -26.72% 19.03% -18.89% -
  Horiz. % 124.91% 108.85% 82.83% 70.74% 96.54% 81.11% 100.00%
Tax Rate 23.71 % 25.11 % 16.20 % 22.73 % 9.45 % 18.07 % 12.96 % 10.58%
  YoY % -5.58% 55.00% -28.73% 140.53% -47.70% 39.43% -
  Horiz. % 182.95% 193.75% 125.00% 175.39% 72.92% 139.43% 100.00%
Total Cost 107,559 121,771 92,309 134,069 104,899 90,728 71,269 7.09%
  YoY % -11.67% 31.92% -31.15% 27.81% 15.62% 27.30% -
  Horiz. % 150.92% 170.86% 129.52% 188.12% 147.19% 127.30% 100.00%
Net Worth 525,692 500,137 489,128 456,564 441,152 417,972 416,079 3.97%
  YoY % 5.11% 2.25% 7.13% 3.49% 5.55% 0.45% -
  Horiz. % 126.34% 120.20% 117.56% 109.73% 106.03% 100.45% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 2,716 -
  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 % - % - % - % - % - % - % 12.72 % -
  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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 525,692 500,137 489,128 456,564 441,152 417,972 416,079 3.97%
  YoY % 5.11% 2.25% 7.13% 3.49% 5.55% 0.45% -
  Horiz. % 126.34% 120.20% 117.56% 109.73% 106.03% 100.45% 100.00%
NOSH 365,064 365,064 365,021 362,352 361,600 357,241 90,649 26.11%
  YoY % 0.00% 0.01% 0.74% 0.21% 1.22% 294.09% -
  Horiz. % 402.72% 402.72% 402.68% 399.73% 398.90% 394.09% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.59 % 16.97 % 17.36 % 10.77 % 17.01 % 17.46 % 24.34 % -2.75%
  YoY % 21.33% -2.25% 61.19% -36.68% -2.58% -28.27% -
  Horiz. % 84.59% 69.72% 71.32% 44.25% 69.88% 71.73% 100.00%
ROE 5.07 % 4.65 % 3.62 % 3.31 % 4.67 % 4.14 % 5.13 % -0.20%
  YoY % 9.03% 28.45% 9.37% -29.12% 12.80% -19.30% -
  Horiz. % 98.83% 90.64% 70.57% 64.52% 91.03% 80.70% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.10 40.17 30.60 41.46 34.96 30.77 103.92 -15.76%
  YoY % -7.64% 31.27% -26.19% 18.59% 13.62% -70.39% -
  Horiz. % 35.70% 38.65% 29.45% 39.90% 33.64% 29.61% 100.00%
EPS 7.31 6.37 4.85 4.17 5.70 4.85 23.56 -17.71%
  YoY % 14.76% 31.34% 16.31% -26.84% 17.53% -79.41% -
  Horiz. % 31.03% 27.04% 20.59% 17.70% 24.19% 20.59% 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 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.5900 -17.55%
  YoY % 5.11% 2.24% 6.35% 3.28% 4.27% -74.51% -
  Horiz. % 31.37% 29.85% 29.19% 27.45% 26.58% 25.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.10 40.17 30.60 41.16 34.63 30.11 25.80 6.24%
  YoY % -7.64% 31.27% -25.66% 18.86% 15.01% 16.71% -
  Horiz. % 143.80% 155.70% 118.60% 159.53% 134.22% 116.71% 100.00%
EPS 7.31 6.37 4.85 4.14 5.65 4.74 5.85 3.78%
  YoY % 14.76% 31.34% 17.15% -26.73% 19.20% -18.97% -
  Horiz. % 124.96% 108.89% 82.91% 70.77% 96.58% 81.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
  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 1.4400 1.3700 1.3398 1.2506 1.2084 1.1449 1.1397 3.97%
  YoY % 5.11% 2.25% 7.13% 3.49% 5.55% 0.46% -
  Horiz. % 126.35% 120.21% 117.56% 109.73% 106.03% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 0.6700 -
P/RPS 2.75 1.05 1.54 1.45 1.69 1.66 0.64 27.48%
  YoY % 161.90% -31.82% 6.21% -14.20% 1.81% 159.38% -
  Horiz. % 429.69% 164.06% 240.62% 226.56% 264.06% 259.38% 100.00%
P/EPS 13.96 6.60 9.70 14.39 10.35 10.52 2.84 30.36%
  YoY % 111.52% -31.96% -32.59% 39.03% -1.62% 270.42% -
  Horiz. % 491.55% 232.39% 341.55% 506.69% 364.44% 370.42% 100.00%
EY 7.16 15.16 10.31 6.95 9.66 9.51 35.16 -23.28%
  YoY % -52.77% 47.04% 48.35% -28.05% 1.58% -72.95% -
  Horiz. % 20.36% 43.12% 29.32% 19.77% 27.47% 27.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
  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 0.71 0.31 0.35 0.48 0.48 0.44 0.15 29.55%
  YoY % 129.03% -11.43% -27.08% 0.00% 9.09% 193.33% -
  Horiz. % 473.33% 206.67% 233.33% 320.00% 320.00% 293.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 -
Price 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 0.7300 -
P/RPS 2.44 1.29 1.60 1.18 1.77 1.43 0.70 23.11%
  YoY % 89.15% -19.38% 35.59% -33.33% 23.78% 104.29% -
  Horiz. % 348.57% 184.29% 228.57% 168.57% 252.86% 204.29% 100.00%
P/EPS 12.39 8.17 10.11 11.75 10.87 9.07 3.10 25.95%
  YoY % 51.65% -19.19% -13.96% 8.10% 19.85% 192.58% -
  Horiz. % 399.68% 263.55% 326.13% 379.03% 350.65% 292.58% 100.00%
EY 8.07 12.25 9.89 8.51 9.20 11.02 32.27 -20.61%
  YoY % -34.12% 23.86% 16.22% -7.50% -16.52% -65.85% -
  Horiz. % 25.01% 37.96% 30.65% 26.37% 28.51% 34.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.11 -
  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 0.63 0.38 0.37 0.39 0.51 0.38 0.16 25.64%
  YoY % 65.79% 2.70% -5.13% -23.53% 34.21% 137.50% -
  Horiz. % 393.75% 237.50% 231.25% 243.75% 318.75% 237.50% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers