Highlights

[AMVERTON] YoY TTM Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -46.75%    YoY -     -26.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,197 139,740 125,283 142,265 121,945 100,521 91,948 7.28%
  YoY % 0.33% 11.54% -11.94% 16.66% 21.31% 9.32% -
  Horiz. % 152.47% 151.98% 136.25% 154.72% 132.62% 109.32% 100.00%
PBT 37,859 33,752 15,763 18,337 21,920 30,321 24,587 7.45%
  YoY % 12.17% 114.12% -14.04% -16.35% -27.71% 23.32% -
  Horiz. % 153.98% 137.28% 64.11% 74.58% 89.15% 123.32% 100.00%
Tax -9,259 -6,262 -4,083 -3,734 -1,852 -5,675 -3,499 17.59%
  YoY % -47.86% -53.37% -9.35% -101.62% 67.37% -62.19% -
  Horiz. % 264.62% 178.97% 116.69% 106.72% 52.93% 162.19% 100.00%
NP 28,600 27,490 11,680 14,603 20,068 24,646 21,088 5.20%
  YoY % 4.04% 135.36% -20.02% -27.23% -18.58% 16.87% -
  Horiz. % 135.62% 130.36% 55.39% 69.25% 95.16% 116.87% 100.00%
NP to SH 27,133 25,741 10,524 13,649 18,660 22,899 19,713 5.46%
  YoY % 5.41% 144.59% -22.90% -26.85% -18.51% 16.16% -
  Horiz. % 137.64% 130.58% 53.39% 69.24% 94.66% 116.16% 100.00%
Tax Rate 24.46 % 18.55 % 25.90 % 20.36 % 8.45 % 18.72 % 14.23 % 9.44%
  YoY % 31.86% -28.38% 27.21% 140.95% -54.86% 31.55% -
  Horiz. % 171.89% 130.36% 182.01% 143.08% 59.38% 131.55% 100.00%
Total Cost 111,597 112,250 113,603 127,662 101,877 75,875 70,860 7.86%
  YoY % -0.58% -1.19% -11.01% 25.31% 34.27% 7.08% -
  Horiz. % 157.49% 158.41% 160.32% 180.16% 143.77% 107.08% 100.00%
Net Worth 518,390 489,185 463,357 455,537 438,669 362,150 427,463 3.26%
  YoY % 5.97% 5.57% 1.72% 3.85% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 0 0 0 0 0 0 4,079 -
  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 % - % - % - % - % - % - % 20.69 % -
  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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 518,390 489,185 463,357 455,537 438,669 362,150 427,463 3.26%
  YoY % 5.97% 5.57% 1.72% 3.85% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
NOSH 365,064 365,064 364,848 364,430 362,536 362,150 90,564 26.13%
  YoY % 0.00% 0.06% 0.11% 0.52% 0.11% 299.88% -
  Horiz. % 403.10% 403.10% 402.86% 402.40% 400.31% 399.88% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.40 % 19.67 % 9.32 % 10.26 % 16.46 % 24.52 % 22.93 % -1.93%
  YoY % 3.71% 111.05% -9.16% -37.67% -32.87% 6.93% -
  Horiz. % 88.97% 85.78% 40.65% 44.74% 71.78% 106.93% 100.00%
ROE 5.23 % 5.26 % 2.27 % 3.00 % 4.25 % 6.32 % 4.61 % 2.12%
  YoY % -0.57% 131.72% -24.33% -29.41% -32.75% 37.09% -
  Horiz. % 113.45% 114.10% 49.24% 65.08% 92.19% 137.09% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.40 38.28 34.34 39.04 33.64 27.76 101.53 -14.95%
  YoY % 0.31% 11.47% -12.04% 16.05% 21.18% -72.66% -
  Horiz. % 37.82% 37.70% 33.82% 38.45% 33.13% 27.34% 100.00%
EPS 7.43 7.05 2.88 3.75 5.15 6.32 21.77 -16.39%
  YoY % 5.39% 144.79% -23.20% -27.18% -18.51% -70.97% -
  Horiz. % 34.13% 32.38% 13.23% 17.23% 23.66% 29.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
  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 1.4200 1.3400 1.2700 1.2500 1.2100 1.0000 4.7200 -18.13%
  YoY % 5.97% 5.51% 1.60% 3.31% 21.00% -78.81% -
  Horiz. % 30.08% 28.39% 26.91% 26.48% 25.64% 21.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.40 38.28 34.32 38.97 33.40 27.54 25.19 7.27%
  YoY % 0.31% 11.54% -11.93% 16.68% 21.28% 9.33% -
  Horiz. % 152.44% 151.97% 136.24% 154.70% 132.59% 109.33% 100.00%
EPS 7.43 7.05 2.88 3.74 5.11 6.27 5.40 5.46%
  YoY % 5.39% 144.79% -22.99% -26.81% -18.50% 16.11% -
  Horiz. % 137.59% 130.56% 53.33% 69.26% 94.63% 116.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
  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 1.4200 1.3400 1.2693 1.2478 1.2016 0.9920 1.1709 3.26%
  YoY % 5.97% 5.57% 1.72% 3.84% 21.13% -15.28% -
  Horiz. % 121.27% 114.44% 108.40% 106.57% 102.62% 84.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4700 0.4400 0.5100 0.6000 0.3200 0.8400 0.3600 -
P/RPS 1.22 1.15 1.49 1.54 0.95 3.03 0.35 23.11%
  YoY % 6.09% -22.82% -3.25% 62.11% -68.65% 765.71% -
  Horiz. % 348.57% 328.57% 425.71% 440.00% 271.43% 865.71% 100.00%
P/EPS 6.32 6.24 17.68 16.02 6.22 13.28 1.65 25.06%
  YoY % 1.28% -64.71% 10.36% 157.56% -53.16% 704.85% -
  Horiz. % 383.03% 378.18% 1,071.52% 970.91% 376.97% 804.85% 100.00%
EY 15.81 16.03 5.66 6.24 16.08 7.53 60.46 -20.02%
  YoY % -1.37% 183.22% -9.29% -61.19% 113.55% -87.55% -
  Horiz. % 26.15% 26.51% 9.36% 10.32% 26.60% 12.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
  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 0.33 0.33 0.40 0.48 0.26 0.84 0.08 26.61%
  YoY % 0.00% -17.50% -16.67% 84.62% -69.05% 950.00% -
  Horiz. % 412.50% 412.50% 500.00% 600.00% 325.00% 1,050.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.5700 0.4700 0.4900 0.6500 0.5000 0.6200 0.3800 -
P/RPS 1.48 1.23 1.43 1.67 1.49 2.23 0.37 25.97%
  YoY % 20.33% -13.99% -14.37% 12.08% -33.18% 502.70% -
  Horiz. % 400.00% 332.43% 386.49% 451.35% 402.70% 602.70% 100.00%
P/EPS 7.67 6.67 16.99 17.36 9.71 9.81 1.75 27.90%
  YoY % 14.99% -60.74% -2.13% 78.78% -1.02% 460.57% -
  Horiz. % 438.29% 381.14% 970.86% 992.00% 554.86% 560.57% 100.00%
EY 13.04 15.00 5.89 5.76 10.29 10.20 57.28 -21.84%
  YoY % -13.07% 154.67% 2.26% -44.02% 0.88% -82.19% -
  Horiz. % 22.77% 26.19% 10.28% 10.06% 17.96% 17.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.84 -
  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 0.40 0.35 0.39 0.52 0.41 0.62 0.08 30.73%
  YoY % 14.29% -10.26% -25.00% 26.83% -33.87% 675.00% -
  Horiz. % 500.00% 437.50% 487.50% 650.00% 512.50% 775.00% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers