Highlights

[AMVERTON] YoY TTM Result on 2010-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     12.51%    YoY -     -18.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 134,406 142,796 120,944 155,089 123,620 91,811 96,002 5.76%
  YoY % -5.88% 18.07% -22.02% 25.46% 34.65% -4.37% -
  Horiz. % 140.00% 148.74% 125.98% 161.55% 128.77% 95.63% 100.00%
PBT 36,382 35,220 17,106 21,092 21,902 27,775 24,699 6.66%
  YoY % 3.30% 105.89% -18.90% -3.70% -21.14% 12.45% -
  Horiz. % 147.30% 142.60% 69.26% 85.40% 88.68% 112.45% 100.00%
Tax -9,157 -6,548 -4,071 -4,685 -1,862 -5,230 -3,413 17.86%
  YoY % -39.84% -60.85% 13.11% -151.61% 64.40% -53.24% -
  Horiz. % 268.30% 191.85% 119.28% 137.27% 54.56% 153.24% 100.00%
NP 27,225 28,672 13,035 16,407 20,040 22,545 21,286 4.18%
  YoY % -5.05% 119.96% -20.55% -18.13% -11.11% 5.91% -
  Horiz. % 127.90% 134.70% 61.24% 77.08% 94.15% 105.91% 100.00%
NP to SH 25,913 26,992 11,575 15,356 18,942 20,755 19,772 4.61%
  YoY % -4.00% 133.19% -24.62% -18.93% -8.74% 4.97% -
  Horiz. % 131.06% 136.52% 58.54% 77.67% 95.80% 104.97% 100.00%
Tax Rate 25.17 % 18.59 % 23.80 % 22.21 % 8.50 % 18.83 % 13.82 % 10.50%
  YoY % 35.40% -21.89% 7.16% 161.29% -54.86% 36.25% -
  Horiz. % 182.13% 134.52% 172.21% 160.71% 61.51% 136.25% 100.00%
Total Cost 107,181 114,124 107,909 138,682 103,580 69,266 74,716 6.19%
  YoY % -6.08% 5.76% -22.19% 33.89% 49.54% -7.29% -
  Horiz. % 143.45% 152.74% 144.43% 185.61% 138.63% 92.71% 100.00%
Net Worth 518,390 492,836 467,342 450,604 425,919 411,171 411,007 3.94%
  YoY % 5.19% 5.46% 3.71% 5.80% 3.59% 0.04% -
  Horiz. % 126.13% 119.91% 113.71% 109.63% 103.63% 100.04% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 0 0 0 0 0 2,716 -
  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 % - % - % - % - % - % - % 13.74 % -
  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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 518,390 492,836 467,342 450,604 425,919 411,171 411,007 3.94%
  YoY % 5.19% 5.46% 3.71% 5.80% 3.59% 0.04% -
  Horiz. % 126.13% 119.91% 113.71% 109.63% 103.63% 100.04% 100.00%
NOSH 365,064 365,064 365,111 360,483 351,999 351,428 90,530 26.14%
  YoY % 0.00% -0.01% 1.28% 2.41% 0.16% 288.19% -
  Horiz. % 403.25% 403.25% 403.30% 398.19% 388.82% 388.19% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.26 % 20.08 % 10.78 % 10.58 % 16.21 % 24.56 % 22.17 % -1.49%
  YoY % 0.90% 86.27% 1.89% -34.73% -34.00% 10.78% -
  Horiz. % 91.38% 90.57% 48.62% 47.72% 73.12% 110.78% 100.00%
ROE 5.00 % 5.48 % 2.48 % 3.41 % 4.45 % 5.05 % 4.81 % 0.65%
  YoY % -8.76% 120.97% -27.27% -23.37% -11.88% 4.99% -
  Horiz. % 103.95% 113.93% 51.56% 70.89% 92.52% 104.99% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.82 39.12 33.13 43.02 35.12 26.13 106.04 -16.15%
  YoY % -5.88% 18.08% -22.99% 22.49% 34.40% -75.36% -
  Horiz. % 34.72% 36.89% 31.24% 40.57% 33.12% 24.64% 100.00%
EPS 7.10 7.39 3.17 4.26 5.38 5.91 21.84 -17.06%
  YoY % -3.92% 133.12% -25.59% -20.82% -8.97% -72.94% -
  Horiz. % 32.51% 33.84% 14.51% 19.51% 24.63% 27.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  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 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 -17.60%
  YoY % 5.19% 5.47% 2.40% 3.31% 3.42% -74.23% -
  Horiz. % 31.28% 29.74% 28.19% 27.53% 26.65% 25.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.82 39.12 33.13 42.48 33.86 25.15 26.30 5.76%
  YoY % -5.88% 18.08% -22.01% 25.46% 34.63% -4.37% -
  Horiz. % 140.00% 148.75% 125.97% 161.52% 128.75% 95.63% 100.00%
EPS 7.10 7.39 3.17 4.21 5.19 5.69 5.42 4.60%
  YoY % -3.92% 133.12% -24.70% -18.88% -8.79% 4.98% -
  Horiz. % 131.00% 136.35% 58.49% 77.68% 95.76% 104.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
  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 1.3500 1.2802 1.2343 1.1667 1.1263 1.1259 3.94%
  YoY % 5.19% 5.45% 3.72% 5.79% 3.59% 0.04% -
  Horiz. % 126.12% 119.90% 113.70% 109.63% 103.62% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 -
P/RPS 1.62 1.15 1.48 1.63 1.42 2.33 0.40 26.23%
  YoY % 40.87% -22.30% -9.20% 14.79% -39.06% 482.50% -
  Horiz. % 405.00% 287.50% 370.00% 407.50% 355.00% 582.50% 100.00%
P/EPS 8.38 6.09 15.46 16.43 9.29 10.33 1.92 27.81%
  YoY % 37.60% -60.61% -5.90% 76.86% -10.07% 438.02% -
  Horiz. % 436.46% 317.19% 805.21% 855.73% 483.85% 538.02% 100.00%
EY 11.93 16.43 6.47 6.09 10.76 9.68 52.00 -21.74%
  YoY % -27.39% 153.94% 6.24% -43.40% 11.16% -81.38% -
  Horiz. % 22.94% 31.60% 12.44% 11.71% 20.69% 18.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
  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 0.42 0.33 0.38 0.56 0.41 0.52 0.09 29.24%
  YoY % 27.27% -13.16% -32.14% 36.59% -21.15% 477.78% -
  Horiz. % 466.67% 366.67% 422.22% 622.22% 455.56% 577.78% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 -
Price 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 -
P/RPS 2.12 1.12 1.45 1.37 1.11 2.79 0.59 23.74%
  YoY % 89.29% -22.76% 5.84% 23.42% -60.22% 372.88% -
  Horiz. % 359.32% 189.83% 245.76% 232.20% 188.14% 472.88% 100.00%
P/EPS 10.99 5.95 15.14 13.85 7.25 12.36 2.88 24.98%
  YoY % 84.71% -60.70% 9.31% 91.03% -41.34% 329.17% -
  Horiz. % 381.60% 206.60% 525.69% 480.90% 251.74% 429.17% 100.00%
EY 9.10 16.80 6.60 7.22 13.80 8.09 34.67 -19.97%
  YoY % -45.83% 154.55% -8.59% -47.68% 70.58% -76.67% -
  Horiz. % 26.25% 48.46% 19.04% 20.82% 39.80% 23.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
  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 0.55 0.33 0.38 0.47 0.32 0.62 0.14 25.59%
  YoY % 66.67% -13.16% -19.15% 46.88% -48.39% 342.86% -
  Horiz. % 392.86% 235.71% 271.43% 335.71% 228.57% 442.86% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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