[AMVERTON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 11.88%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 112,004 91,980 90,644 94,318 95,788 96,554 93,634 12.69%
PBT 14,076 24,398 15,938 15,368 13,628 12,365 12,085 10.71%
Tax -2,828 -4,357 -3,054 -3,812 -3,172 -2,116 -2,224 17.38%
NP 11,248 20,041 12,884 11,556 10,456 10,249 9,861 9.17%
-
NP to SH 9,560 18,680 11,734 10,432 9,324 8,544 8,142 11.30%
-
Tax Rate 20.09% 17.86% 19.16% 24.80% 23.28% 17.11% 18.40% -
Total Cost 100,756 71,939 77,760 82,762 85,332 86,305 83,773 13.10%
-
Net Worth 411,007 409,291 417,413 415,649 396,360 409,472 372,400 6.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,358 - - 10,884 2,264 - -
Div Payout % - 7.27% - - 116.73% 26.51% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 411,007 409,291 417,413 415,649 396,360 409,472 372,400 6.80%
NOSH 90,530 90,551 90,545 90,555 90,700 90,591 90,608 -0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 21.79% 14.21% 12.25% 10.92% 10.61% 10.53% -
ROE 2.33% 4.56% 2.81% 2.51% 2.35% 2.09% 2.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 123.72 101.58 100.11 104.15 105.61 106.58 103.34 12.76%
EPS 10.56 20.63 12.96 11.52 10.28 9.44 8.99 11.33%
DPS 0.00 1.50 0.00 0.00 12.00 2.50 0.00 -
NAPS 4.54 4.52 4.61 4.59 4.37 4.52 4.11 6.86%
Adjusted Per Share Value based on latest NOSH - 90,438
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.68 25.20 24.83 25.84 26.24 26.45 25.65 12.69%
EPS 2.62 5.12 3.21 2.86 2.55 2.34 2.23 11.35%
DPS 0.00 0.37 0.00 0.00 2.98 0.62 0.00 -
NAPS 1.1259 1.1212 1.1434 1.1386 1.0857 1.1216 1.0201 6.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.42 0.36 0.35 0.34 0.34 0.37 0.39 -
P/RPS 0.34 0.35 0.35 0.33 0.32 0.35 0.38 -7.15%
P/EPS 3.98 1.75 2.70 2.95 3.31 3.92 4.34 -5.61%
EY 25.14 57.30 37.03 33.88 30.24 25.49 23.04 5.99%
DY 0.00 4.17 0.00 0.00 35.29 6.76 0.00 -
P/NAPS 0.09 0.08 0.08 0.07 0.08 0.08 0.09 0.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 -
Price 0.63 0.38 0.34 0.36 0.34 0.35 0.40 -
P/RPS 0.51 0.37 0.34 0.35 0.32 0.33 0.39 19.60%
P/EPS 5.97 1.84 2.62 3.13 3.31 3.71 4.45 21.66%
EY 16.76 54.29 38.12 32.00 30.24 26.95 22.47 -17.76%
DY 0.00 3.95 0.00 0.00 35.29 7.14 0.00 -
P/NAPS 0.14 0.08 0.07 0.08 0.08 0.08 0.10 25.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment