Highlights

[AMVERTON] YoY TTM Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -15.08%    YoY -     -35.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 121,871 135,164 139,752 113,795 100,521 94,220 102,747 2.88%
  YoY % -9.83% -3.28% 22.81% 13.21% 6.69% -8.30% -
  Horiz. % 118.61% 131.55% 136.02% 110.75% 97.83% 91.70% 100.00%
PBT 25,331 16,349 29,512 18,921 30,321 15,507 13,776 10.68%
  YoY % 54.94% -44.60% 55.97% -37.60% 95.53% 12.57% -
  Horiz. % 183.88% 118.68% 214.23% 137.35% 220.10% 112.57% 100.00%
Tax -4,300 -4,277 -3,112 -2,395 -5,675 -2,733 -4,022 1.12%
  YoY % -0.54% -37.44% -29.94% 57.80% -107.65% 32.05% -
  Horiz. % 106.91% 106.34% 77.37% 59.55% 141.10% 67.95% 100.00%
NP 21,031 12,072 26,400 16,526 24,646 12,774 9,754 13.65%
  YoY % 74.21% -54.27% 59.75% -32.95% 92.94% 30.96% -
  Horiz. % 215.61% 123.76% 270.66% 169.43% 252.68% 130.96% 100.00%
NP to SH 19,221 10,995 25,634 14,709 22,899 11,580 9,048 13.37%
  YoY % 74.82% -57.11% 74.27% -35.77% 97.75% 27.98% -
  Horiz. % 212.43% 121.52% 283.31% 162.57% 253.08% 127.98% 100.00%
Tax Rate 16.98 % 26.16 % 10.54 % 12.66 % 18.72 % 17.62 % 29.20 % -8.64%
  YoY % -35.09% 148.20% -16.75% -32.37% 6.24% -39.66% -
  Horiz. % 58.15% 89.59% 36.10% 43.36% 64.11% 60.34% 100.00%
Total Cost 100,840 123,092 113,352 97,269 75,875 81,446 92,993 1.36%
  YoY % -18.08% 8.59% 16.53% 28.20% -6.84% -12.42% -
  Horiz. % 108.44% 132.37% 121.89% 104.60% 81.59% 87.58% 100.00%
Net Worth 480,344 461,658 448,903 426,286 415,214 417,228 372,919 4.31%
  YoY % 4.05% 2.84% 5.31% 2.67% -0.48% 11.88% -
  Horiz. % 128.81% 123.80% 120.38% 114.31% 111.34% 111.88% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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 % - % - % - % - % 11.86 % 23.50 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.47% 100.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 480,344 461,658 448,903 426,286 415,214 417,228 372,919 4.31%
  YoY % 4.05% 2.84% 5.31% 2.67% -0.48% 11.88% -
  Horiz. % 128.81% 123.80% 120.38% 114.31% 111.34% 111.88% 100.00%
NOSH 363,897 363,510 362,019 364,347 361,056 90,505 90,734 26.03%
  YoY % 0.11% 0.41% -0.64% 0.91% 298.94% -0.25% -
  Horiz. % 401.06% 400.63% 398.99% 401.55% 397.93% 99.75% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.26 % 8.93 % 18.89 % 14.52 % 24.52 % 13.56 % 9.49 % 10.48%
  YoY % 93.28% -52.73% 30.10% -40.78% 80.83% 42.89% -
  Horiz. % 181.88% 94.10% 199.05% 153.00% 258.38% 142.89% 100.00%
ROE 4.00 % 2.38 % 5.71 % 3.45 % 5.51 % 2.78 % 2.43 % 8.66%
  YoY % 68.07% -58.32% 65.51% -37.39% 98.20% 14.40% -
  Horiz. % 164.61% 97.94% 234.98% 141.98% 226.75% 114.40% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.49 37.18 38.60 31.23 27.84 104.10 113.24 -18.37%
  YoY % -9.92% -3.68% 23.60% 12.18% -73.26% -8.07% -
  Horiz. % 29.57% 32.83% 34.09% 27.58% 24.58% 91.93% 100.00%
EPS 5.28 3.02 7.08 4.04 6.34 12.79 9.97 -10.05%
  YoY % 74.83% -57.34% 75.25% -36.28% -50.43% 28.28% -
  Horiz. % 52.96% 30.29% 71.01% 40.52% 63.59% 128.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -75.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 25.00% 100.00% -
NAPS 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 4.1100 -17.24%
  YoY % 3.94% 2.42% 5.98% 1.74% -75.05% 12.17% -
  Horiz. % 32.12% 30.90% 30.17% 28.47% 27.98% 112.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 361,428
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.72 37.40 38.67 31.48 27.81 26.07 28.43 2.88%
  YoY % -9.84% -3.28% 22.84% 13.20% 6.67% -8.30% -
  Horiz. % 118.61% 131.55% 136.02% 110.73% 97.82% 91.70% 100.00%
EPS 5.32 3.04 7.09 4.07 6.34 3.20 2.50 13.41%
  YoY % 75.00% -57.12% 74.20% -35.80% 98.13% 28.00% -
  Horiz. % 212.80% 121.60% 283.60% 162.80% 253.60% 128.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 0.75 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 1.3290 1.2773 1.2420 1.1795 1.1488 1.1544 1.0318 4.31%
  YoY % 4.05% 2.84% 5.30% 2.67% -0.49% 11.88% -
  Horiz. % 128.80% 123.79% 120.37% 114.31% 111.34% 111.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 0.3900 -
P/RPS 1.30 1.26 1.94 1.44 3.30 0.34 0.34 25.04%
  YoY % 3.17% -35.05% 34.72% -56.36% 870.59% 0.00% -
  Horiz. % 382.35% 370.59% 570.59% 423.53% 970.59% 100.00% 100.00%
P/EPS 8.24 15.54 10.59 11.15 14.51 2.74 3.91 13.22%
  YoY % -46.98% 46.74% -5.02% -23.16% 429.56% -29.92% -
  Horiz. % 210.74% 397.44% 270.84% 285.17% 371.10% 70.08% 100.00%
EY 12.14 6.44 9.44 8.97 6.89 36.56 25.57 -11.67%
  YoY % 88.51% -31.78% 5.24% 30.19% -81.15% 42.98% -
  Horiz. % 47.48% 25.19% 36.92% 35.08% 26.95% 142.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.82 8.57 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -90.43% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 9.57% 100.00% -
P/NAPS 0.33 0.37 0.60 0.38 0.80 0.08 0.09 24.17%
  YoY % -10.81% -38.33% 57.89% -52.50% 900.00% -11.11% -
  Horiz. % 366.67% 411.11% 666.67% 422.22% 888.89% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 23/11/05 -
Price 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 0.4000 -
P/RPS 1.25 1.51 1.55 0.99 3.45 0.33 0.35 23.62%
  YoY % -17.22% -2.58% 56.57% -71.30% 945.45% -5.71% -
  Horiz. % 357.14% 431.43% 442.86% 282.86% 985.71% 94.29% 100.00%
P/EPS 7.95 18.51 8.47 7.68 15.14 2.66 4.01 12.08%
  YoY % -57.05% 118.54% 10.29% -49.27% 469.17% -33.67% -
  Horiz. % 198.25% 461.60% 211.22% 191.52% 377.56% 66.33% 100.00%
EY 12.58 5.40 11.80 13.02 6.61 37.63 24.93 -10.77%
  YoY % 132.96% -54.24% -9.37% 96.97% -82.43% 50.94% -
  Horiz. % 50.46% 21.66% 47.33% 52.23% 26.51% 150.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.78 8.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -91.16% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 8.84% 100.00% -
P/NAPS 0.32 0.44 0.48 0.26 0.83 0.07 0.10 21.38%
  YoY % -27.27% -8.33% 84.62% -68.67% 1,085.71% -30.00% -
  Horiz. % 320.00% 440.00% 480.00% 260.00% 830.00% 70.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers