Highlights

[AMVERTON] YoY TTM Result on 2007-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     0.30%    YoY -     100.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 155,089 123,620 91,811 96,002 94,608 133,223 118,075 4.65%
  YoY % 25.46% 34.65% -4.37% 1.47% -28.99% 12.83% -
  Horiz. % 131.35% 104.70% 77.76% 81.31% 80.13% 112.83% 100.00%
PBT 21,092 21,902 27,775 24,699 13,361 12,794 6,504 21.65%
  YoY % -3.70% -21.14% 12.45% 84.86% 4.43% 96.71% -
  Horiz. % 324.29% 336.75% 427.04% 379.75% 205.43% 196.71% 100.00%
Tax -4,685 -1,862 -5,230 -3,413 -2,173 -5,427 -2,206 13.37%
  YoY % -151.61% 64.40% -53.24% -57.06% 59.96% -146.01% -
  Horiz. % 212.38% 84.41% 237.08% 154.71% 98.50% 246.01% 100.00%
NP 16,407 20,040 22,545 21,286 11,188 7,367 4,298 25.00%
  YoY % -18.13% -11.11% 5.91% 90.26% 51.87% 71.41% -
  Horiz. % 381.74% 466.26% 524.55% 495.25% 260.31% 171.41% 100.00%
NP to SH 15,356 18,942 20,755 19,772 9,867 7,367 4,298 23.63%
  YoY % -18.93% -8.74% 4.97% 100.39% 33.94% 71.41% -
  Horiz. % 357.28% 440.72% 482.90% 460.03% 229.57% 171.41% 100.00%
Tax Rate 22.21 % 8.50 % 18.83 % 13.82 % 16.26 % 42.42 % 33.92 % -6.81%
  YoY % 161.29% -54.86% 36.25% -15.01% -61.67% 25.06% -
  Horiz. % 65.48% 25.06% 55.51% 40.74% 47.94% 125.06% 100.00%
Total Cost 138,682 103,580 69,266 74,716 83,420 125,856 113,777 3.35%
  YoY % 33.89% 49.54% -7.29% -10.43% -33.72% 10.62% -
  Horiz. % 121.89% 91.04% 60.88% 65.67% 73.32% 110.62% 100.00%
Net Worth 450,604 425,919 411,171 411,007 396,360 367,761 457,599 -0.26%
  YoY % 5.80% 3.59% 0.04% 3.70% 7.78% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.62% 80.37% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 0 0 0 2,716 2,721 0 0 -
  YoY % 0.00% 0.00% 0.00% -0.15% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.85% 100.00% - -
Div Payout % - % - % - % 13.74 % 27.58 % - % - % -
  YoY % 0.00% 0.00% 0.00% -50.18% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 49.82% 100.00% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 450,604 425,919 411,171 411,007 396,360 367,761 457,599 -0.26%
  YoY % 5.80% 3.59% 0.04% 3.70% 7.78% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.62% 80.37% 100.00%
NOSH 360,483 351,999 351,428 90,530 90,700 90,805 180,869 12.18%
  YoY % 2.41% 0.16% 288.19% -0.19% -0.12% -49.80% -
  Horiz. % 199.31% 194.62% 194.30% 50.05% 50.15% 50.20% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.58 % 16.21 % 24.56 % 22.17 % 11.83 % 5.53 % 3.64 % 19.45%
  YoY % -34.73% -34.00% 10.78% 87.40% 113.92% 51.92% -
  Horiz. % 290.66% 445.33% 674.73% 609.07% 325.00% 151.92% 100.00%
ROE 3.41 % 4.45 % 5.05 % 4.81 % 2.49 % 2.00 % 0.94 % 23.94%
  YoY % -23.37% -11.88% 4.99% 93.17% 24.50% 112.77% -
  Horiz. % 362.77% 473.40% 537.23% 511.70% 264.89% 212.77% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 43.02 35.12 26.13 106.04 104.31 146.71 65.28 -6.71%
  YoY % 22.49% 34.40% -75.36% 1.66% -28.90% 124.74% -
  Horiz. % 65.90% 53.80% 40.03% 162.44% 159.79% 224.74% 100.00%
EPS 4.26 5.38 5.91 21.84 10.88 8.11 2.38 10.18%
  YoY % -20.82% -8.97% -72.94% 100.74% 34.16% 240.76% -
  Horiz. % 178.99% 226.05% 248.32% 917.65% 457.14% 340.76% 100.00%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2500 1.2100 1.1700 4.5400 4.3700 4.0500 2.5300 -11.08%
  YoY % 3.31% 3.42% -74.23% 3.89% 7.90% 60.08% -
  Horiz. % 49.41% 47.83% 46.25% 179.45% 172.73% 160.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 42.48 33.86 25.15 26.30 25.92 36.49 32.34 4.65%
  YoY % 25.46% 34.63% -4.37% 1.47% -28.97% 12.83% -
  Horiz. % 131.35% 104.70% 77.77% 81.32% 80.15% 112.83% 100.00%
EPS 4.21 5.19 5.69 5.42 2.70 2.02 1.18 23.60%
  YoY % -18.88% -8.79% 4.98% 100.74% 33.66% 71.19% -
  Horiz. % 356.78% 439.83% 482.20% 459.32% 228.81% 171.19% 100.00%
DPS 0.00 0.00 0.00 0.74 0.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -1.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.67% 100.00% - -
NAPS 1.2343 1.1667 1.1263 1.1259 1.0857 1.0074 1.2535 -0.26%
  YoY % 5.79% 3.59% 0.04% 3.70% 7.77% -19.63% -
  Horiz. % 98.47% 93.08% 89.85% 89.82% 86.61% 80.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.7000 0.5000 0.6100 0.4200 0.3400 0.4100 0.8300 -
P/RPS 1.63 1.42 2.33 0.40 0.33 0.28 1.27 4.25%
  YoY % 14.79% -39.06% 482.50% 21.21% 17.86% -77.95% -
  Horiz. % 128.35% 111.81% 183.46% 31.50% 25.98% 22.05% 100.00%
P/EPS 16.43 9.29 10.33 1.92 3.13 5.05 34.93 -11.81%
  YoY % 76.86% -10.07% 438.02% -38.66% -38.02% -85.54% -
  Horiz. % 47.04% 26.60% 29.57% 5.50% 8.96% 14.46% 100.00%
EY 6.09 10.76 9.68 52.00 32.00 19.79 2.86 13.42%
  YoY % -43.40% 11.16% -81.38% 62.50% 61.70% 591.96% -
  Horiz. % 212.94% 376.22% 338.46% 1,818.18% 1,118.88% 691.96% 100.00%
DY 0.00 0.00 0.00 7.14 8.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -19.05% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.95% 100.00% - -
P/NAPS 0.56 0.41 0.52 0.09 0.08 0.10 0.33 9.21%
  YoY % 36.59% -21.15% 477.78% 12.50% -20.00% -69.70% -
  Horiz. % 169.70% 124.24% 157.58% 27.27% 24.24% 30.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 29/05/08 30/05/07 30/05/06 31/05/05 28/05/04 -
Price 0.5900 0.3900 0.7300 0.6300 0.3400 0.3500 0.6900 -
P/RPS 1.37 1.11 2.79 0.59 0.33 0.24 1.06 4.37%
  YoY % 23.42% -60.22% 372.88% 78.79% 37.50% -77.36% -
  Horiz. % 129.25% 104.72% 263.21% 55.66% 31.13% 22.64% 100.00%
P/EPS 13.85 7.25 12.36 2.88 3.13 4.31 29.04 -11.60%
  YoY % 91.03% -41.34% 329.17% -7.99% -27.38% -85.16% -
  Horiz. % 47.69% 24.97% 42.56% 9.92% 10.78% 14.84% 100.00%
EY 7.22 13.80 8.09 34.67 32.00 23.18 3.44 13.15%
  YoY % -47.68% 70.58% -76.67% 8.34% 38.05% 573.84% -
  Horiz. % 209.88% 401.16% 235.17% 1,007.85% 930.23% 673.84% 100.00%
DY 0.00 0.00 0.00 4.76 8.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -46.03% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 53.97% 100.00% - -
P/NAPS 0.47 0.32 0.62 0.14 0.08 0.09 0.27 9.67%
  YoY % 46.88% -48.39% 342.86% 75.00% -11.11% -66.67% -
  Horiz. % 174.07% 118.52% 229.63% 51.85% 29.63% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS