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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers