Highlights

[AMVERTON] YoY TTM Result on 2011-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     52.82%    YoY -     17.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 149,336 135,454 146,660 111,703 150,246 126,405 109,925 5.24%
  YoY % 10.25% -7.64% 31.29% -25.65% 18.86% 14.99% -
  Horiz. % 135.85% 123.22% 133.42% 101.62% 136.68% 114.99% 100.00%
PBT 48,479 36,564 33,234 23,143 20,936 23,751 23,432 12.88%
  YoY % 32.59% 10.02% 43.60% 10.54% -11.85% 1.36% -
  Horiz. % 206.89% 156.04% 141.83% 98.77% 89.35% 101.36% 100.00%
Tax -12,738 -8,669 -8,345 -3,749 -4,759 -2,245 -4,235 20.14%
  YoY % -46.94% -3.88% -122.59% 21.22% -111.98% 46.99% -
  Horiz. % 300.78% 204.70% 197.05% 88.52% 112.37% 53.01% 100.00%
NP 35,741 27,895 24,889 19,394 16,177 21,506 19,197 10.91%
  YoY % 28.13% 12.08% 28.33% 19.89% -24.78% 12.03% -
  Horiz. % 186.18% 145.31% 129.65% 101.03% 84.27% 112.03% 100.00%
NP to SH 34,553 26,675 23,247 17,689 15,108 20,618 17,322 12.19%
  YoY % 29.53% 14.75% 31.42% 17.08% -26.72% 19.03% -
  Horiz. % 199.47% 153.99% 134.21% 102.12% 87.22% 119.03% 100.00%
Tax Rate 26.28 % 23.71 % 25.11 % 16.20 % 22.73 % 9.45 % 18.07 % 6.44%
  YoY % 10.84% -5.58% 55.00% -28.73% 140.53% -47.70% -
  Horiz. % 145.43% 131.21% 138.96% 89.65% 125.79% 52.30% 100.00%
Total Cost 113,595 107,559 121,771 92,309 134,069 104,899 90,728 3.82%
  YoY % 5.61% -11.67% 31.92% -31.15% 27.81% 15.62% -
  Horiz. % 125.20% 118.55% 134.22% 101.74% 147.77% 115.62% 100.00%
Net Worth 562,198 525,692 500,137 489,128 456,564 441,152 417,972 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.77% 119.66% 117.02% 109.23% 105.55% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,475 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 15.85 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 562,198 525,692 500,137 489,128 456,564 441,152 417,972 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.77% 119.66% 117.02% 109.23% 105.55% 100.00%
NOSH 365,064 365,064 365,064 365,021 362,352 361,600 357,241 0.36%
  YoY % 0.00% 0.00% 0.01% 0.74% 0.21% 1.22% -
  Horiz. % 102.19% 102.19% 102.19% 102.18% 101.43% 101.22% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 23.93 % 20.59 % 16.97 % 17.36 % 10.77 % 17.01 % 17.46 % 5.39%
  YoY % 16.22% 21.33% -2.25% 61.19% -36.68% -2.58% -
  Horiz. % 137.06% 117.93% 97.19% 99.43% 61.68% 97.42% 100.00%
ROE 6.15 % 5.07 % 4.65 % 3.62 % 3.31 % 4.67 % 4.14 % 6.82%
  YoY % 21.30% 9.03% 28.45% 9.37% -29.12% 12.80% -
  Horiz. % 148.55% 122.46% 112.32% 87.44% 79.95% 112.80% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 40.91 37.10 40.17 30.60 41.46 34.96 30.77 4.86%
  YoY % 10.27% -7.64% 31.27% -26.19% 18.59% 13.62% -
  Horiz. % 132.95% 120.57% 130.55% 99.45% 134.74% 113.62% 100.00%
EPS 9.46 7.31 6.37 4.85 4.17 5.70 4.85 11.77%
  YoY % 29.41% 14.76% 31.34% 16.31% -26.84% 17.53% -
  Horiz. % 195.05% 150.72% 131.34% 100.00% 85.98% 117.53% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5400 1.4400 1.3700 1.3400 1.2600 1.2200 1.1700 4.68%
  YoY % 6.94% 5.11% 2.24% 6.35% 3.28% 4.27% -
  Horiz. % 131.62% 123.08% 117.09% 114.53% 107.69% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 40.91 37.10 40.17 30.60 41.16 34.63 30.11 5.24%
  YoY % 10.27% -7.64% 31.27% -25.66% 18.86% 15.01% -
  Horiz. % 135.87% 123.21% 133.41% 101.63% 136.70% 115.01% 100.00%
EPS 9.46 7.31 6.37 4.85 4.14 5.65 4.74 12.20%
  YoY % 29.41% 14.76% 31.34% 17.15% -26.73% 19.20% -
  Horiz. % 199.58% 154.22% 134.39% 102.32% 87.34% 119.20% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5400 1.4400 1.3700 1.3398 1.2506 1.2084 1.1449 5.06%
  YoY % 6.94% 5.11% 2.25% 7.13% 3.49% 5.55% -
  Horiz. % 134.51% 125.78% 119.66% 117.02% 109.23% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.3800 1.0200 0.4200 0.4700 0.6000 0.5900 0.5100 -
P/RPS 3.37 2.75 1.05 1.54 1.45 1.69 1.66 12.52%
  YoY % 22.55% 161.90% -31.82% 6.21% -14.20% 1.81% -
  Horiz. % 203.01% 165.66% 63.25% 92.77% 87.35% 101.81% 100.00%
P/EPS 14.58 13.96 6.60 9.70 14.39 10.35 10.52 5.59%
  YoY % 4.44% 111.52% -31.96% -32.59% 39.03% -1.62% -
  Horiz. % 138.59% 132.70% 62.74% 92.21% 136.79% 98.38% 100.00%
EY 6.86 7.16 15.16 10.31 6.95 9.66 9.51 -5.30%
  YoY % -4.19% -52.77% 47.04% 48.35% -28.05% 1.58% -
  Horiz. % 72.13% 75.29% 159.41% 108.41% 73.08% 101.58% 100.00%
DY 1.09 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. % 100.00% - - - - - -
P/NAPS 0.90 0.71 0.31 0.35 0.48 0.48 0.44 12.66%
  YoY % 26.76% 129.03% -11.43% -27.08% 0.00% 9.09% -
  Horiz. % 204.55% 161.36% 70.45% 79.55% 109.09% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 27/08/09 26/08/08 -
Price 1.3300 0.9050 0.5200 0.4900 0.4900 0.6200 0.4400 -
P/RPS 3.25 2.44 1.29 1.60 1.18 1.77 1.43 14.66%
  YoY % 33.20% 89.15% -19.38% 35.59% -33.33% 23.78% -
  Horiz. % 227.27% 170.63% 90.21% 111.89% 82.52% 123.78% 100.00%
P/EPS 14.05 12.39 8.17 10.11 11.75 10.87 9.07 7.56%
  YoY % 13.40% 51.65% -19.19% -13.96% 8.10% 19.85% -
  Horiz. % 154.91% 136.60% 90.08% 111.47% 129.55% 119.85% 100.00%
EY 7.12 8.07 12.25 9.89 8.51 9.20 11.02 -7.02%
  YoY % -11.77% -34.12% 23.86% 16.22% -7.50% -16.52% -
  Horiz. % 64.61% 73.23% 111.16% 89.75% 77.22% 83.48% 100.00%
DY 1.13 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. % 100.00% - - - - - -
P/NAPS 0.86 0.63 0.38 0.37 0.39 0.51 0.38 14.58%
  YoY % 36.51% 65.79% 2.70% -5.13% -23.53% 34.21% -
  Horiz. % 226.32% 165.79% 100.00% 97.37% 102.63% 134.21% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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