Highlights

[AMVERTON] YoY TTM Result on 2010-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -27.22%    YoY -     -57.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 135,459 143,749 121,871 135,164 139,752 113,795 100,521 5.09%
  YoY % -5.77% 17.95% -9.83% -3.28% 22.81% 13.21% -
  Horiz. % 134.76% 143.00% 121.24% 134.46% 139.03% 113.21% 100.00%
PBT 41,286 36,742 25,331 16,349 29,512 18,921 30,321 5.27%
  YoY % 12.37% 45.05% 54.94% -44.60% 55.97% -37.60% -
  Horiz. % 136.16% 121.18% 83.54% 53.92% 97.33% 62.40% 100.00%
Tax -10,615 -9,204 -4,300 -4,277 -3,112 -2,395 -5,675 10.99%
  YoY % -15.33% -114.05% -0.54% -37.44% -29.94% 57.80% -
  Horiz. % 187.05% 162.19% 75.77% 75.37% 54.84% 42.20% 100.00%
NP 30,671 27,538 21,031 12,072 26,400 16,526 24,646 3.71%
  YoY % 11.38% 30.94% 74.21% -54.27% 59.75% -32.95% -
  Horiz. % 124.45% 111.73% 85.33% 48.98% 107.12% 67.05% 100.00%
NP to SH 29,420 25,973 19,221 10,995 25,634 14,709 22,899 4.26%
  YoY % 13.27% 35.13% 74.82% -57.11% 74.27% -35.77% -
  Horiz. % 128.48% 113.42% 83.94% 48.02% 111.94% 64.23% 100.00%
Tax Rate 25.71 % 25.05 % 16.98 % 26.16 % 10.54 % 12.66 % 18.72 % 5.43%
  YoY % 2.63% 47.53% -35.09% 148.20% -16.75% -32.37% -
  Horiz. % 137.34% 133.81% 90.71% 139.74% 56.30% 67.63% 100.00%
Total Cost 104,788 116,211 100,840 123,092 113,352 97,269 75,875 5.52%
  YoY % -9.83% 15.24% -18.08% 8.59% 16.53% 28.20% -
  Horiz. % 138.11% 153.16% 132.90% 162.23% 149.39% 128.20% 100.00%
Net Worth 536,644 507,438 480,344 461,658 448,903 426,286 415,214 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.67% -
  Horiz. % 129.24% 122.21% 115.69% 111.19% 108.11% 102.67% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 % - % - % - % - % - % - % 11.86 % -
  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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 536,644 507,438 480,344 461,658 448,903 426,286 415,214 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.67% -
  Horiz. % 129.24% 122.21% 115.69% 111.19% 108.11% 102.67% 100.00%
NOSH 365,064 365,064 363,897 363,510 362,019 364,347 361,056 0.18%
  YoY % 0.00% 0.32% 0.11% 0.41% -0.64% 0.91% -
  Horiz. % 101.11% 101.11% 100.79% 100.68% 100.27% 100.91% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.64 % 19.16 % 17.26 % 8.93 % 18.89 % 14.52 % 24.52 % -1.32%
  YoY % 18.16% 11.01% 93.28% -52.73% 30.10% -40.78% -
  Horiz. % 92.33% 78.14% 70.39% 36.42% 77.04% 59.22% 100.00%
ROE 5.48 % 5.12 % 4.00 % 2.38 % 5.71 % 3.45 % 5.51 % -0.09%
  YoY % 7.03% 28.00% 68.07% -58.32% 65.51% -37.39% -
  Horiz. % 99.46% 92.92% 72.60% 43.19% 103.63% 62.61% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.11 39.38 33.49 37.18 38.60 31.23 27.84 4.90%
  YoY % -5.76% 17.59% -9.92% -3.68% 23.60% 12.18% -
  Horiz. % 133.30% 141.45% 120.29% 133.55% 138.65% 112.18% 100.00%
EPS 8.06 7.11 5.28 3.02 7.08 4.04 6.34 4.08%
  YoY % 13.36% 34.66% 74.83% -57.34% 75.25% -36.28% -
  Horiz. % 127.13% 112.15% 83.28% 47.63% 111.67% 63.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  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 1.4700 1.3900 1.3200 1.2700 1.2400 1.1700 1.1500 4.17%
  YoY % 5.76% 5.30% 3.94% 2.42% 5.98% 1.74% -
  Horiz. % 127.83% 120.87% 114.78% 110.43% 107.83% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.11 39.38 33.38 37.02 38.28 31.17 27.54 5.09%
  YoY % -5.76% 17.97% -9.83% -3.29% 22.81% 13.18% -
  Horiz. % 134.75% 142.99% 121.21% 134.42% 139.00% 113.18% 100.00%
EPS 8.06 7.11 5.27 3.01 7.02 4.03 6.27 4.27%
  YoY % 13.36% 34.91% 75.08% -57.12% 74.19% -35.73% -
  Horiz. % 128.55% 113.40% 84.05% 48.01% 111.96% 64.27% 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 1.4700 1.3900 1.3158 1.2646 1.2297 1.1677 1.1374 4.36%
  YoY % 5.76% 5.64% 4.05% 2.84% 5.31% 2.66% -
  Horiz. % 129.24% 122.21% 115.68% 111.18% 108.11% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9500 0.4700 0.4350 0.4700 0.7500 0.4500 0.9200 -
P/RPS 2.56 1.19 1.30 1.26 1.94 1.44 3.30 -4.14%
  YoY % 115.13% -8.46% 3.17% -35.05% 34.72% -56.36% -
  Horiz. % 77.58% 36.06% 39.39% 38.18% 58.79% 43.64% 100.00%
P/EPS 11.79 6.61 8.24 15.54 10.59 11.15 14.51 -3.40%
  YoY % 78.37% -19.78% -46.98% 46.74% -5.02% -23.16% -
  Horiz. % 81.25% 45.55% 56.79% 107.10% 72.98% 76.84% 100.00%
EY 8.48 15.14 12.14 6.44 9.44 8.97 6.89 3.52%
  YoY % -43.99% 24.71% 88.51% -31.78% 5.24% 30.19% -
  Horiz. % 123.08% 219.74% 176.20% 93.47% 137.01% 130.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
  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 0.65 0.34 0.33 0.37 0.60 0.38 0.80 -3.40%
  YoY % 91.18% 3.03% -10.81% -38.33% 57.89% -52.50% -
  Horiz. % 81.25% 42.50% 41.25% 46.25% 75.00% 47.50% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 -
Price 0.9300 0.4900 0.4200 0.5600 0.6000 0.3100 0.9600 -
P/RPS 2.51 1.24 1.25 1.51 1.55 0.99 3.45 -5.16%
  YoY % 102.42% -0.80% -17.22% -2.58% 56.57% -71.30% -
  Horiz. % 72.75% 35.94% 36.23% 43.77% 44.93% 28.70% 100.00%
P/EPS 11.54 6.89 7.95 18.51 8.47 7.68 15.14 -4.42%
  YoY % 67.49% -13.33% -57.05% 118.54% 10.29% -49.27% -
  Horiz. % 76.22% 45.51% 52.51% 122.26% 55.94% 50.73% 100.00%
EY 8.67 14.52 12.58 5.40 11.80 13.02 6.61 4.62%
  YoY % -40.29% 15.42% 132.96% -54.24% -9.37% 96.97% -
  Horiz. % 131.16% 219.67% 190.32% 81.69% 178.52% 196.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
  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 0.35 0.32 0.44 0.48 0.26 0.83 -4.49%
  YoY % 80.00% 9.38% -27.27% -8.33% 84.62% -68.67% -
  Horiz. % 75.90% 42.17% 38.55% 53.01% 57.83% 31.33% 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.
 


 

310  340  575  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.015+0.005 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.92+0.025 
 HSI-C7F 0.325-0.02 
Partners & Brokers