Highlights

[AMVERTON] YoY TTM Result on 2009-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     24.33%    YoY -     74.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,749 121,871 135,164 139,752 113,795 100,521 94,220 7.29%
  YoY % 17.95% -9.83% -3.28% 22.81% 13.21% 6.69% -
  Horiz. % 152.57% 129.35% 143.46% 148.33% 120.78% 106.69% 100.00%
PBT 36,742 25,331 16,349 29,512 18,921 30,321 15,507 15.45%
  YoY % 45.05% 54.94% -44.60% 55.97% -37.60% 95.53% -
  Horiz. % 236.94% 163.35% 105.43% 190.31% 122.02% 195.53% 100.00%
Tax -9,204 -4,300 -4,277 -3,112 -2,395 -5,675 -2,733 22.41%
  YoY % -114.05% -0.54% -37.44% -29.94% 57.80% -107.65% -
  Horiz. % 336.77% 157.34% 156.49% 113.87% 87.63% 207.65% 100.00%
NP 27,538 21,031 12,072 26,400 16,526 24,646 12,774 13.64%
  YoY % 30.94% 74.21% -54.27% 59.75% -32.95% 92.94% -
  Horiz. % 215.58% 164.64% 94.50% 206.67% 129.37% 192.94% 100.00%
NP to SH 25,973 19,221 10,995 25,634 14,709 22,899 11,580 14.40%
  YoY % 35.13% 74.82% -57.11% 74.27% -35.77% 97.75% -
  Horiz. % 224.29% 165.98% 94.95% 221.36% 127.02% 197.75% 100.00%
Tax Rate 25.05 % 16.98 % 26.16 % 10.54 % 12.66 % 18.72 % 17.62 % 6.03%
  YoY % 47.53% -35.09% 148.20% -16.75% -32.37% 6.24% -
  Horiz. % 142.17% 96.37% 148.47% 59.82% 71.85% 106.24% 100.00%
Total Cost 116,211 100,840 123,092 113,352 97,269 75,875 81,446 6.10%
  YoY % 15.24% -18.08% 8.59% 16.53% 28.20% -6.84% -
  Horiz. % 142.68% 123.81% 151.13% 139.17% 119.43% 93.16% 100.00%
Net Worth 507,438 480,344 461,658 448,903 426,286 415,214 417,228 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.67% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 % - % - % - % - % - % 11.86 % 23.50 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.47% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 507,438 480,344 461,658 448,903 426,286 415,214 417,228 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.67% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
NOSH 365,064 363,897 363,510 362,019 364,347 361,056 90,505 26.14%
  YoY % 0.32% 0.11% 0.41% -0.64% 0.91% 298.94% -
  Horiz. % 403.36% 402.07% 401.65% 400.00% 402.57% 398.94% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.16 % 17.26 % 8.93 % 18.89 % 14.52 % 24.52 % 13.56 % 5.93%
  YoY % 11.01% 93.28% -52.73% 30.10% -40.78% 80.83% -
  Horiz. % 141.30% 127.29% 65.86% 139.31% 107.08% 180.83% 100.00%
ROE 5.12 % 4.00 % 2.38 % 5.71 % 3.45 % 5.51 % 2.78 % 10.70%
  YoY % 28.00% 68.07% -58.32% 65.51% -37.39% 98.20% -
  Horiz. % 184.17% 143.88% 85.61% 205.40% 124.10% 198.20% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.38 33.49 37.18 38.60 31.23 27.84 104.10 -14.94%
  YoY % 17.59% -9.92% -3.68% 23.60% 12.18% -73.26% -
  Horiz. % 37.83% 32.17% 35.72% 37.08% 30.00% 26.74% 100.00%
EPS 7.11 5.28 3.02 7.08 4.04 6.34 12.79 -9.31%
  YoY % 34.66% 74.83% -57.34% 75.25% -36.28% -50.43% -
  Horiz. % 55.59% 41.28% 23.61% 55.36% 31.59% 49.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% 100.00%
NAPS 1.3900 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 -18.10%
  YoY % 5.30% 3.94% 2.42% 5.98% 1.74% -75.05% -
  Horiz. % 30.15% 28.63% 27.55% 26.90% 25.38% 24.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.38 33.38 37.02 38.28 31.17 27.54 25.81 7.29%
  YoY % 17.97% -9.83% -3.29% 22.81% 13.18% 6.70% -
  Horiz. % 152.58% 129.33% 143.43% 148.31% 120.77% 106.70% 100.00%
EPS 7.11 5.27 3.01 7.02 4.03 6.27 3.17 14.40%
  YoY % 34.91% 75.08% -57.12% 74.19% -35.73% 97.79% -
  Horiz. % 224.29% 166.25% 94.95% 221.45% 127.13% 197.79% 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 1.3900 1.3158 1.2646 1.2297 1.1677 1.1374 1.1429 3.31%
  YoY % 5.64% 4.05% 2.84% 5.31% 2.66% -0.48% -
  Horiz. % 121.62% 115.13% 110.65% 107.59% 102.17% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4700 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 -
P/RPS 1.19 1.30 1.26 1.94 1.44 3.30 0.34 23.20%
  YoY % -8.46% 3.17% -35.05% 34.72% -56.36% 870.59% -
  Horiz. % 350.00% 382.35% 370.59% 570.59% 423.53% 970.59% 100.00%
P/EPS 6.61 8.24 15.54 10.59 11.15 14.51 2.74 15.79%
  YoY % -19.78% -46.98% 46.74% -5.02% -23.16% 429.56% -
  Horiz. % 241.24% 300.73% 567.15% 386.50% 406.93% 529.56% 100.00%
EY 15.14 12.14 6.44 9.44 8.97 6.89 36.56 -13.65%
  YoY % 24.71% 88.51% -31.78% 5.24% 30.19% -81.15% -
  Horiz. % 41.41% 33.21% 17.61% 25.82% 24.54% 18.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.82 8.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -90.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 9.57% 100.00%
P/NAPS 0.34 0.33 0.37 0.60 0.38 0.80 0.08 27.24%
  YoY % 3.03% -10.81% -38.33% 57.89% -52.50% 900.00% -
  Horiz. % 425.00% 412.50% 462.50% 750.00% 475.00% 1,000.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.4900 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 -
P/RPS 1.24 1.25 1.51 1.55 0.99 3.45 0.33 24.66%
  YoY % -0.80% -17.22% -2.58% 56.57% -71.30% 945.45% -
  Horiz. % 375.76% 378.79% 457.58% 469.70% 300.00% 1,045.45% 100.00%
P/EPS 6.89 7.95 18.51 8.47 7.68 15.14 2.66 17.17%
  YoY % -13.33% -57.05% 118.54% 10.29% -49.27% 469.17% -
  Horiz. % 259.02% 298.87% 695.86% 318.42% 288.72% 569.17% 100.00%
EY 14.52 12.58 5.40 11.80 13.02 6.61 37.63 -14.66%
  YoY % 15.42% 132.96% -54.24% -9.37% 96.97% -82.43% -
  Horiz. % 38.59% 33.43% 14.35% 31.36% 34.60% 17.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.78 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -91.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8.84% 100.00%
P/NAPS 0.35 0.32 0.44 0.48 0.26 0.83 0.07 30.73%
  YoY % 9.38% -27.27% -8.33% 84.62% -68.67% 1,085.71% -
  Horiz. % 500.00% 457.14% 628.57% 685.71% 371.43% 1,185.71% 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.
 


 

224  194  453  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers