Highlights

[AMVERTON] YoY TTM Result on 2005-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     -1.76%    YoY -     22.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 121,945 100,521 91,948 95,861 141,823 104,848 122,916 -0.13%
  YoY % 21.31% 9.32% -4.08% -32.41% 35.27% -14.70% -
  Horiz. % 99.21% 81.78% 74.81% 77.99% 115.38% 85.30% 100.00%
PBT 21,920 30,321 24,587 12,620 12,041 3,781 14,674 6.91%
  YoY % -27.71% 23.32% 94.83% 4.81% 218.46% -74.23% -
  Horiz. % 149.38% 206.63% 167.55% 86.00% 82.06% 25.77% 100.00%
Tax -1,852 -5,675 -3,499 -2,693 -4,779 -1,420 -7,947 -21.54%
  YoY % 67.37% -62.19% -29.93% 43.65% -236.55% 82.13% -
  Horiz. % 23.30% 71.41% 44.03% 33.89% 60.14% 17.87% 100.00%
NP 20,068 24,646 21,088 9,927 7,262 2,361 6,727 19.96%
  YoY % -18.58% 16.87% 112.43% 36.70% 207.58% -64.90% -
  Horiz. % 298.32% 366.37% 313.48% 147.57% 107.95% 35.10% 100.00%
NP to SH 18,660 22,899 19,713 8,889 7,262 2,361 6,727 18.52%
  YoY % -18.51% 16.16% 121.77% 22.40% 207.58% -64.90% -
  Horiz. % 277.39% 340.40% 293.04% 132.14% 107.95% 35.10% 100.00%
Tax Rate 8.45 % 18.72 % 14.23 % 21.34 % 39.69 % 37.56 % 54.16 % -26.61%
  YoY % -54.86% 31.55% -33.32% -46.23% 5.67% -30.65% -
  Horiz. % 15.60% 34.56% 26.27% 39.40% 73.28% 69.35% 100.00%
Total Cost 101,877 75,875 70,860 85,934 134,561 102,487 116,189 -2.17%
  YoY % 34.27% 7.08% -17.54% -36.14% 31.30% -11.79% -
  Horiz. % 87.68% 65.30% 60.99% 73.96% 115.81% 88.21% 100.00%
Net Worth 438,669 362,150 427,463 373,081 464,434 465,213 438,965 -0.01%
  YoY % 21.13% -15.28% 14.58% -19.67% -0.17% 5.98% -
  Horiz. % 99.93% 82.50% 97.38% 84.99% 105.80% 105.98% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 0 0 4,079 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 20.69 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 438,669 362,150 427,463 373,081 464,434 465,213 438,965 -0.01%
  YoY % 21.13% -15.28% 14.58% -19.67% -0.17% 5.98% -
  Horiz. % 99.93% 82.50% 97.38% 84.99% 105.80% 105.98% 100.00%
NOSH 362,536 362,150 90,564 90,553 181,419 181,724 181,390 12.22%
  YoY % 0.11% 299.88% 0.01% -50.09% -0.17% 0.18% -
  Horiz. % 199.87% 199.65% 49.93% 49.92% 100.02% 100.18% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.46 % 24.52 % 22.93 % 10.36 % 5.12 % 2.25 % 5.47 % 20.13%
  YoY % -32.87% 6.93% 121.33% 102.34% 127.56% -58.87% -
  Horiz. % 300.91% 448.26% 419.20% 189.40% 93.60% 41.13% 100.00%
ROE 4.25 % 6.32 % 4.61 % 2.38 % 1.56 % 0.51 % 1.53 % 18.54%
  YoY % -32.75% 37.09% 93.70% 52.56% 205.88% -66.67% -
  Horiz. % 277.78% 413.07% 301.31% 155.56% 101.96% 33.33% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.64 27.76 101.53 105.86 78.17 57.70 67.76 -11.01%
  YoY % 21.18% -72.66% -4.09% 35.42% 35.48% -14.85% -
  Horiz. % 49.65% 40.97% 149.84% 156.23% 115.36% 85.15% 100.00%
EPS 5.15 6.32 21.77 9.82 4.00 1.30 3.71 5.61%
  YoY % -18.51% -70.97% 121.69% 145.50% 207.69% -64.96% -
  Horiz. % 138.81% 170.35% 586.79% 264.69% 107.82% 35.04% 100.00%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2100 1.0000 4.7200 4.1200 2.5600 2.5600 2.4200 -10.90%
  YoY % 21.00% -78.81% 14.56% 60.94% 0.00% 5.79% -
  Horiz. % 50.00% 41.32% 195.04% 170.25% 105.79% 105.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.40 27.54 25.19 26.26 38.85 28.72 33.67 -0.13%
  YoY % 21.28% 9.33% -4.07% -32.41% 35.27% -14.70% -
  Horiz. % 99.20% 81.79% 74.81% 77.99% 115.38% 85.30% 100.00%
EPS 5.11 6.27 5.40 2.43 1.99 0.65 1.84 18.54%
  YoY % -18.50% 16.11% 122.22% 22.11% 206.15% -64.67% -
  Horiz. % 277.72% 340.76% 293.48% 132.07% 108.15% 35.33% 100.00%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2016 0.9920 1.1709 1.0220 1.2722 1.2743 1.2024 -0.01%
  YoY % 21.13% -15.28% 14.57% -19.67% -0.16% 5.98% -
  Horiz. % 99.93% 82.50% 97.38% 85.00% 105.81% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.3200 0.8400 0.3600 0.3700 0.6200 0.7000 0.4000 -
P/RPS 0.95 3.03 0.35 0.35 0.79 1.21 0.59 8.25%
  YoY % -68.65% 765.71% 0.00% -55.70% -34.71% 105.08% -
  Horiz. % 161.02% 513.56% 59.32% 59.32% 133.90% 205.08% 100.00%
P/EPS 6.22 13.28 1.65 3.77 15.49 53.88 10.79 -8.76%
  YoY % -53.16% 704.85% -56.23% -75.66% -71.25% 399.35% -
  Horiz. % 57.65% 123.08% 15.29% 34.94% 143.56% 499.35% 100.00%
EY 16.08 7.53 60.46 26.53 6.46 1.86 9.27 9.61%
  YoY % 113.55% -87.55% 127.89% 310.68% 247.31% -79.94% -
  Horiz. % 173.46% 81.23% 652.21% 286.19% 69.69% 20.06% 100.00%
DY 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.26 0.84 0.08 0.09 0.24 0.27 0.17 7.33%
  YoY % -69.05% 950.00% -11.11% -62.50% -11.11% 58.82% -
  Horiz. % 152.94% 494.12% 47.06% 52.94% 141.18% 158.82% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.5000 0.6200 0.3800 0.3500 0.6100 0.9400 0.3800 -
P/RPS 1.49 2.23 0.37 0.33 0.78 1.63 0.56 17.70%
  YoY % -33.18% 502.70% 12.12% -57.69% -52.15% 191.07% -
  Horiz. % 266.07% 398.21% 66.07% 58.93% 139.29% 291.07% 100.00%
P/EPS 9.71 9.81 1.75 3.57 15.24 72.35 10.25 -0.90%
  YoY % -1.02% 460.57% -50.98% -76.57% -78.94% 605.85% -
  Horiz. % 94.73% 95.71% 17.07% 34.83% 148.68% 705.85% 100.00%
EY 10.29 10.20 57.28 28.05 6.56 1.38 9.76 0.88%
  YoY % 0.88% -82.19% 104.21% 327.59% 375.36% -85.86% -
  Horiz. % 105.43% 104.51% 586.89% 287.40% 67.21% 14.14% 100.00%
DY 0.00 0.00 11.84 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.41 0.62 0.08 0.08 0.24 0.37 0.16 16.96%
  YoY % -33.87% 675.00% 0.00% -66.67% -35.14% 131.25% -
  Horiz. % 256.25% 387.50% 50.00% 50.00% 150.00% 231.25% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS