Highlights

[AMVERTON] YoY TTM Result on 2011-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     9.99%    YoY -     -24.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 145,411 134,406 142,796 120,944 155,089 123,620 91,811 7.96%
  YoY % 8.19% -5.88% 18.07% -22.02% 25.46% 34.65% -
  Horiz. % 158.38% 146.39% 155.53% 131.73% 168.92% 134.65% 100.00%
PBT 46,749 36,382 35,220 17,106 21,092 21,902 27,775 9.06%
  YoY % 28.49% 3.30% 105.89% -18.90% -3.70% -21.14% -
  Horiz. % 168.31% 130.99% 126.80% 61.59% 75.94% 78.86% 100.00%
Tax -12,428 -9,157 -6,548 -4,071 -4,685 -1,862 -5,230 15.51%
  YoY % -35.72% -39.84% -60.85% 13.11% -151.61% 64.40% -
  Horiz. % 237.63% 175.09% 125.20% 77.84% 89.58% 35.60% 100.00%
NP 34,321 27,225 28,672 13,035 16,407 20,040 22,545 7.25%
  YoY % 26.06% -5.05% 119.96% -20.55% -18.13% -11.11% -
  Horiz. % 152.23% 120.76% 127.18% 57.82% 72.77% 88.89% 100.00%
NP to SH 33,189 25,913 26,992 11,575 15,356 18,942 20,755 8.13%
  YoY % 28.08% -4.00% 133.19% -24.62% -18.93% -8.74% -
  Horiz. % 159.91% 124.85% 130.05% 55.77% 73.99% 91.26% 100.00%
Tax Rate 26.58 % 25.17 % 18.59 % 23.80 % 22.21 % 8.50 % 18.83 % 5.91%
  YoY % 5.60% 35.40% -21.89% 7.16% 161.29% -54.86% -
  Horiz. % 141.16% 133.67% 98.73% 126.39% 117.95% 45.14% 100.00%
Total Cost 111,090 107,181 114,124 107,909 138,682 103,580 69,266 8.19%
  YoY % 3.65% -6.08% 5.76% -22.19% 33.89% 49.54% -
  Horiz. % 160.38% 154.74% 164.76% 155.79% 200.22% 149.54% 100.00%
Net Worth 554,897 518,390 492,836 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 5.19% 5.46% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,475 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 16.50 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 554,897 518,390 492,836 467,342 450,604 425,919 411,171 5.12%
  YoY % 7.04% 5.19% 5.46% 3.71% 5.80% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
NOSH 365,064 365,064 365,064 365,111 360,483 351,999 351,428 0.64%
  YoY % 0.00% 0.00% -0.01% 1.28% 2.41% 0.16% -
  Horiz. % 103.88% 103.88% 103.88% 103.89% 102.58% 100.16% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.60 % 20.26 % 20.08 % 10.78 % 10.58 % 16.21 % 24.56 % -0.66%
  YoY % 16.49% 0.90% 86.27% 1.89% -34.73% -34.00% -
  Horiz. % 96.09% 82.49% 81.76% 43.89% 43.08% 66.00% 100.00%
ROE 5.98 % 5.00 % 5.48 % 2.48 % 3.41 % 4.45 % 5.05 % 2.86%
  YoY % 19.60% -8.76% 120.97% -27.27% -23.37% -11.88% -
  Horiz. % 118.42% 99.01% 108.51% 49.11% 67.52% 88.12% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 39.83 36.82 39.12 33.13 43.02 35.12 26.13 7.27%
  YoY % 8.17% -5.88% 18.08% -22.99% 22.49% 34.40% -
  Horiz. % 152.43% 140.91% 149.71% 126.79% 164.64% 134.40% 100.00%
EPS 9.09 7.10 7.39 3.17 4.26 5.38 5.91 7.44%
  YoY % 28.03% -3.92% 133.12% -25.59% -20.82% -8.97% -
  Horiz. % 153.81% 120.14% 125.04% 53.64% 72.08% 91.03% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.5200 1.4200 1.3500 1.2800 1.2500 1.2100 1.1700 4.46%
  YoY % 7.04% 5.19% 5.47% 2.40% 3.31% 3.42% -
  Horiz. % 129.91% 121.37% 115.38% 109.40% 106.84% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 39.83 36.82 39.12 33.13 42.48 33.86 25.15 7.96%
  YoY % 8.17% -5.88% 18.08% -22.01% 25.46% 34.63% -
  Horiz. % 158.37% 146.40% 155.55% 131.73% 168.91% 134.63% 100.00%
EPS 9.09 7.10 7.39 3.17 4.21 5.19 5.69 8.12%
  YoY % 28.03% -3.92% 133.12% -24.70% -18.88% -8.79% -
  Horiz. % 159.75% 124.78% 129.88% 55.71% 73.99% 91.21% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.5200 1.4200 1.3500 1.2802 1.2343 1.1667 1.1263 5.12%
  YoY % 7.04% 5.19% 5.45% 3.72% 5.79% 3.59% -
  Horiz. % 134.96% 126.08% 119.86% 113.66% 109.59% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.2200 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 -
P/RPS 3.06 1.62 1.15 1.48 1.63 1.42 2.33 4.65%
  YoY % 88.89% 40.87% -22.30% -9.20% 14.79% -39.06% -
  Horiz. % 131.33% 69.53% 49.36% 63.52% 69.96% 60.94% 100.00%
P/EPS 13.42 8.38 6.09 15.46 16.43 9.29 10.33 4.46%
  YoY % 60.14% 37.60% -60.61% -5.90% 76.86% -10.07% -
  Horiz. % 129.91% 81.12% 58.95% 149.66% 159.05% 89.93% 100.00%
EY 7.45 11.93 16.43 6.47 6.09 10.76 9.68 -4.27%
  YoY % -37.55% -27.39% 153.94% 6.24% -43.40% 11.16% -
  Horiz. % 76.96% 123.24% 169.73% 66.84% 62.91% 111.16% 100.00%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.80 0.42 0.33 0.38 0.56 0.41 0.52 7.44%
  YoY % 90.48% 27.27% -13.16% -32.14% 36.59% -21.15% -
  Horiz. % 153.85% 80.77% 63.46% 73.08% 107.69% 78.85% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 -
Price 1.3100 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 -
P/RPS 3.29 2.12 1.12 1.45 1.37 1.11 2.79 2.78%
  YoY % 55.19% 89.29% -22.76% 5.84% 23.42% -60.22% -
  Horiz. % 117.92% 75.99% 40.14% 51.97% 49.10% 39.78% 100.00%
P/EPS 14.41 10.99 5.95 15.14 13.85 7.25 12.36 2.59%
  YoY % 31.12% 84.71% -60.70% 9.31% 91.03% -41.34% -
  Horiz. % 116.59% 88.92% 48.14% 122.49% 112.06% 58.66% 100.00%
EY 6.94 9.10 16.80 6.60 7.22 13.80 8.09 -2.52%
  YoY % -23.74% -45.83% 154.55% -8.59% -47.68% 70.58% -
  Horiz. % 85.78% 112.48% 207.66% 81.58% 89.25% 170.58% 100.00%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.86 0.55 0.33 0.38 0.47 0.32 0.62 5.60%
  YoY % 56.36% 66.67% -13.16% -19.15% 46.88% -48.39% -
  Horiz. % 138.71% 88.71% 53.23% 61.29% 75.81% 51.61% 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.
 


 

310  340  575  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.015+0.005 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.92+0.025 
 HSI-C7F 0.325-0.02 
Partners & Brokers