Highlights

[AMVERTON] YoY TTM Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     0.00%    YoY -     16.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 125,283 142,265 121,945 100,521 91,948 95,861 141,823 -2.04%
  YoY % -11.94% 16.66% 21.31% 9.32% -4.08% -32.41% -
  Horiz. % 88.34% 100.31% 85.98% 70.88% 64.83% 67.59% 100.00%
PBT 15,763 18,337 21,920 30,321 24,587 12,620 12,041 4.59%
  YoY % -14.04% -16.35% -27.71% 23.32% 94.83% 4.81% -
  Horiz. % 130.91% 152.29% 182.04% 251.81% 204.19% 104.81% 100.00%
Tax -4,083 -3,734 -1,852 -5,675 -3,499 -2,693 -4,779 -2.59%
  YoY % -9.35% -101.62% 67.37% -62.19% -29.93% 43.65% -
  Horiz. % 85.44% 78.13% 38.75% 118.75% 73.22% 56.35% 100.00%
NP 11,680 14,603 20,068 24,646 21,088 9,927 7,262 8.24%
  YoY % -20.02% -27.23% -18.58% 16.87% 112.43% 36.70% -
  Horiz. % 160.84% 201.09% 276.34% 339.38% 290.39% 136.70% 100.00%
NP to SH 10,524 13,649 18,660 22,899 19,713 8,889 7,262 6.38%
  YoY % -22.90% -26.85% -18.51% 16.16% 121.77% 22.40% -
  Horiz. % 144.92% 187.95% 256.95% 315.33% 271.45% 122.40% 100.00%
Tax Rate 25.90 % 20.36 % 8.45 % 18.72 % 14.23 % 21.34 % 39.69 % -6.86%
  YoY % 27.21% 140.95% -54.86% 31.55% -33.32% -46.23% -
  Horiz. % 65.26% 51.30% 21.29% 47.17% 35.85% 53.77% 100.00%
Total Cost 113,603 127,662 101,877 75,875 70,860 85,934 134,561 -2.78%
  YoY % -11.01% 25.31% 34.27% 7.08% -17.54% -36.14% -
  Horiz. % 84.42% 94.87% 75.71% 56.39% 52.66% 63.86% 100.00%
Net Worth 463,357 455,537 438,669 362,150 427,463 373,081 464,434 -0.04%
  YoY % 1.72% 3.85% 21.13% -15.28% 14.58% -19.67% -
  Horiz. % 99.77% 98.08% 94.45% 77.98% 92.04% 80.33% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 0 0 0 0 4,079 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 463,357 455,537 438,669 362,150 427,463 373,081 464,434 -0.04%
  YoY % 1.72% 3.85% 21.13% -15.28% 14.58% -19.67% -
  Horiz. % 99.77% 98.08% 94.45% 77.98% 92.04% 80.33% 100.00%
NOSH 364,848 364,430 362,536 362,150 90,564 90,553 181,419 12.34%
  YoY % 0.11% 0.52% 0.11% 299.88% 0.01% -50.09% -
  Horiz. % 201.11% 200.88% 199.83% 199.62% 49.92% 49.91% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.32 % 10.26 % 16.46 % 24.52 % 22.93 % 10.36 % 5.12 % 10.49%
  YoY % -9.16% -37.67% -32.87% 6.93% 121.33% 102.34% -
  Horiz. % 182.03% 200.39% 321.48% 478.91% 447.85% 202.34% 100.00%
ROE 2.27 % 3.00 % 4.25 % 6.32 % 4.61 % 2.38 % 1.56 % 6.45%
  YoY % -24.33% -29.41% -32.75% 37.09% 93.70% 52.56% -
  Horiz. % 145.51% 192.31% 272.44% 405.13% 295.51% 152.56% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.34 39.04 33.64 27.76 101.53 105.86 78.17 -12.81%
  YoY % -12.04% 16.05% 21.18% -72.66% -4.09% 35.42% -
  Horiz. % 43.93% 49.94% 43.03% 35.51% 129.88% 135.42% 100.00%
EPS 2.88 3.75 5.15 6.32 21.77 9.82 4.00 -5.33%
  YoY % -23.20% -27.18% -18.51% -70.97% 121.69% 145.50% -
  Horiz. % 72.00% 93.75% 128.75% 158.00% 544.25% 245.50% 100.00%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 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% - -
NAPS 1.2700 1.2500 1.2100 1.0000 4.7200 4.1200 2.5600 -11.02%
  YoY % 1.60% 3.31% 21.00% -78.81% 14.56% 60.94% -
  Horiz. % 49.61% 48.83% 47.27% 39.06% 184.38% 160.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.32 38.97 33.40 27.54 25.19 26.26 38.85 -2.04%
  YoY % -11.93% 16.68% 21.28% 9.33% -4.07% -32.41% -
  Horiz. % 88.34% 100.31% 85.97% 70.89% 64.84% 67.59% 100.00%
EPS 2.88 3.74 5.11 6.27 5.40 2.43 1.99 6.35%
  YoY % -22.99% -26.81% -18.50% 16.11% 122.22% 22.11% -
  Horiz. % 144.72% 187.94% 256.78% 315.08% 271.36% 122.11% 100.00%
DPS 0.00 0.00 0.00 0.00 1.12 0.00 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% - -
NAPS 1.2693 1.2478 1.2016 0.9920 1.1709 1.0220 1.2722 -0.04%
  YoY % 1.72% 3.84% 21.13% -15.28% 14.57% -19.67% -
  Horiz. % 99.77% 98.08% 94.45% 77.98% 92.04% 80.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.5100 0.6000 0.3200 0.8400 0.3600 0.3700 0.6200 -
P/RPS 1.49 1.54 0.95 3.03 0.35 0.35 0.79 11.15%
  YoY % -3.25% 62.11% -68.65% 765.71% 0.00% -55.70% -
  Horiz. % 188.61% 194.94% 120.25% 383.54% 44.30% 44.30% 100.00%
P/EPS 17.68 16.02 6.22 13.28 1.65 3.77 15.49 2.23%
  YoY % 10.36% 157.56% -53.16% 704.85% -56.23% -75.66% -
  Horiz. % 114.14% 103.42% 40.15% 85.73% 10.65% 24.34% 100.00%
EY 5.66 6.24 16.08 7.53 60.46 26.53 6.46 -2.18%
  YoY % -9.29% -61.19% 113.55% -87.55% 127.89% 310.68% -
  Horiz. % 87.62% 96.59% 248.92% 116.56% 935.91% 410.68% 100.00%
DY 0.00 0.00 0.00 0.00 12.50 0.00 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% - -
P/NAPS 0.40 0.48 0.26 0.84 0.08 0.09 0.24 8.88%
  YoY % -16.67% 84.62% -69.05% 950.00% -11.11% -62.50% -
  Horiz. % 166.67% 200.00% 108.33% 350.00% 33.33% 37.50% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 -
Price 0.4900 0.6500 0.5000 0.6200 0.3800 0.3500 0.6100 -
P/RPS 1.43 1.67 1.49 2.23 0.37 0.33 0.78 10.63%
  YoY % -14.37% 12.08% -33.18% 502.70% 12.12% -57.69% -
  Horiz. % 183.33% 214.10% 191.03% 285.90% 47.44% 42.31% 100.00%
P/EPS 16.99 17.36 9.71 9.81 1.75 3.57 15.24 1.83%
  YoY % -2.13% 78.78% -1.02% 460.57% -50.98% -76.57% -
  Horiz. % 111.48% 113.91% 63.71% 64.37% 11.48% 23.43% 100.00%
EY 5.89 5.76 10.29 10.20 57.28 28.05 6.56 -1.78%
  YoY % 2.26% -44.02% 0.88% -82.19% 104.21% 327.59% -
  Horiz. % 89.79% 87.80% 156.86% 155.49% 873.17% 427.59% 100.00%
DY 0.00 0.00 0.00 0.00 11.84 0.00 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% - -
P/NAPS 0.39 0.52 0.41 0.62 0.08 0.08 0.24 8.42%
  YoY % -25.00% 26.83% -33.87% 675.00% 0.00% -66.67% -
  Horiz. % 162.50% 216.67% 170.83% 258.33% 33.33% 33.33% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers