Highlights

[AMVERTON] YoY TTM Result on 2011-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     33.92%    YoY -     144.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 153,712 141,791 140,197 139,740 125,283 142,265 121,945 3.93%
  YoY % 8.41% 1.14% 0.33% 11.54% -11.94% 16.66% -
  Horiz. % 126.05% 116.27% 114.97% 114.59% 102.74% 116.66% 100.00%
PBT 52,360 45,475 37,859 33,752 15,763 18,337 21,920 15.61%
  YoY % 15.14% 20.12% 12.17% 114.12% -14.04% -16.35% -
  Horiz. % 238.87% 207.46% 172.71% 153.98% 71.91% 83.65% 100.00%
Tax -13,037 -12,375 -9,259 -6,262 -4,083 -3,734 -1,852 38.42%
  YoY % -5.35% -33.65% -47.86% -53.37% -9.35% -101.62% -
  Horiz. % 703.94% 668.20% 499.95% 338.12% 220.46% 201.62% 100.00%
NP 39,323 33,100 28,600 27,490 11,680 14,603 20,068 11.86%
  YoY % 18.80% 15.73% 4.04% 135.36% -20.02% -27.23% -
  Horiz. % 195.95% 164.94% 142.52% 136.98% 58.20% 72.77% 100.00%
NP to SH 34,948 32,079 27,133 25,741 10,524 13,649 18,660 11.02%
  YoY % 8.94% 18.23% 5.41% 144.59% -22.90% -26.85% -
  Horiz. % 187.29% 171.91% 145.41% 137.95% 56.40% 73.15% 100.00%
Tax Rate 24.90 % 27.21 % 24.46 % 18.55 % 25.90 % 20.36 % 8.45 % 19.73%
  YoY % -8.49% 11.24% 31.86% -28.38% 27.21% 140.95% -
  Horiz. % 294.67% 322.01% 289.47% 219.53% 306.51% 240.95% 100.00%
Total Cost 114,389 108,691 111,597 112,250 113,603 127,662 101,877 1.95%
  YoY % 5.24% -2.60% -0.58% -1.19% -11.01% 25.31% -
  Horiz. % 112.28% 106.69% 109.54% 110.18% 111.51% 125.31% 100.00%
Net Worth 580,451 547,596 518,390 489,185 463,357 455,537 438,669 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.85% -
  Horiz. % 132.32% 124.83% 118.17% 111.52% 105.63% 103.85% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 0 5,475 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 17.07 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 580,451 547,596 518,390 489,185 463,357 455,537 438,669 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.85% -
  Horiz. % 132.32% 124.83% 118.17% 111.52% 105.63% 103.85% 100.00%
NOSH 365,064 365,064 365,064 365,064 364,848 364,430 362,536 0.12%
  YoY % 0.00% 0.00% 0.00% 0.06% 0.11% 0.52% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.64% 100.52% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.58 % 23.34 % 20.40 % 19.67 % 9.32 % 10.26 % 16.46 % 7.62%
  YoY % 9.60% 14.41% 3.71% 111.05% -9.16% -37.67% -
  Horiz. % 155.41% 141.80% 123.94% 119.50% 56.62% 62.33% 100.00%
ROE 6.02 % 5.86 % 5.23 % 5.26 % 2.27 % 3.00 % 4.25 % 5.97%
  YoY % 2.73% 12.05% -0.57% 131.72% -24.33% -29.41% -
  Horiz. % 141.65% 137.88% 123.06% 123.76% 53.41% 70.59% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.11 38.84 38.40 38.28 34.34 39.04 33.64 3.81%
  YoY % 8.42% 1.15% 0.31% 11.47% -12.04% 16.05% -
  Horiz. % 125.18% 115.46% 114.15% 113.79% 102.08% 116.05% 100.00%
EPS 9.57 8.79 7.43 7.05 2.88 3.75 5.15 10.87%
  YoY % 8.87% 18.30% 5.39% 144.79% -23.20% -27.18% -
  Horiz. % 185.83% 170.68% 144.27% 136.89% 55.92% 72.82% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5900 1.5000 1.4200 1.3400 1.2700 1.2500 1.2100 4.65%
  YoY % 6.00% 5.63% 5.97% 5.51% 1.60% 3.31% -
  Horiz. % 131.40% 123.97% 117.36% 110.74% 104.96% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.11 38.84 38.40 38.28 34.32 38.97 33.40 3.94%
  YoY % 8.42% 1.15% 0.31% 11.54% -11.93% 16.68% -
  Horiz. % 126.08% 116.29% 114.97% 114.61% 102.75% 116.68% 100.00%
EPS 9.57 8.79 7.43 7.05 2.88 3.74 5.11 11.02%
  YoY % 8.87% 18.30% 5.39% 144.79% -22.99% -26.81% -
  Horiz. % 187.28% 172.02% 145.40% 137.96% 56.36% 73.19% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5900 1.5000 1.4200 1.3400 1.2693 1.2478 1.2016 4.78%
  YoY % 6.00% 5.63% 5.97% 5.57% 1.72% 3.84% -
  Horiz. % 132.32% 124.83% 118.18% 111.52% 105.63% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8000 0.9750 0.4700 0.4400 0.5100 0.6000 0.3200 -
P/RPS 1.90 2.51 1.22 1.15 1.49 1.54 0.95 12.24%
  YoY % -24.30% 105.74% 6.09% -22.82% -3.25% 62.11% -
  Horiz. % 200.00% 264.21% 128.42% 121.05% 156.84% 162.11% 100.00%
P/EPS 8.36 11.10 6.32 6.24 17.68 16.02 6.22 5.05%
  YoY % -24.68% 75.63% 1.28% -64.71% 10.36% 157.56% -
  Horiz. % 134.41% 178.46% 101.61% 100.32% 284.24% 257.56% 100.00%
EY 11.97 9.01 15.81 16.03 5.66 6.24 16.08 -4.80%
  YoY % 32.85% -43.01% -1.37% 183.22% -9.29% -61.19% -
  Horiz. % 74.44% 56.03% 98.32% 99.69% 35.20% 38.81% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.65 0.33 0.33 0.40 0.48 0.26 11.51%
  YoY % -23.08% 96.97% 0.00% -17.50% -16.67% 84.62% -
  Horiz. % 192.31% 250.00% 126.92% 126.92% 153.85% 184.62% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 26/02/09 -
Price 0.9200 1.0700 0.5700 0.4700 0.4900 0.6500 0.5000 -
P/RPS 2.18 2.75 1.48 1.23 1.43 1.67 1.49 6.54%
  YoY % -20.73% 85.81% 20.33% -13.99% -14.37% 12.08% -
  Horiz. % 146.31% 184.56% 99.33% 82.55% 95.97% 112.08% 100.00%
P/EPS 9.61 12.18 7.67 6.67 16.99 17.36 9.71 -0.17%
  YoY % -21.10% 58.80% 14.99% -60.74% -2.13% 78.78% -
  Horiz. % 98.97% 125.44% 78.99% 68.69% 174.97% 178.78% 100.00%
EY 10.41 8.21 13.04 15.00 5.89 5.76 10.29 0.19%
  YoY % 26.80% -37.04% -13.07% 154.67% 2.26% -44.02% -
  Horiz. % 101.17% 79.79% 126.72% 145.77% 57.24% 55.98% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.58 0.71 0.40 0.35 0.39 0.52 0.41 5.95%
  YoY % -18.31% 77.50% 14.29% -10.26% -25.00% 26.83% -
  Horiz. % 141.46% 173.17% 97.56% 85.37% 95.12% 126.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS