[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.52%
YoY- 107.16%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 129,194 130,028 139,682 129,497 115,354 117,804 125,369 2.02%
PBT 27,698 26,084 33,063 28,612 28,734 20,212 15,590 46.74%
Tax -7,100 -5,988 -6,075 -4,276 -2,934 -4,844 -4,079 44.74%
NP 20,598 20,096 26,988 24,336 25,800 15,368 11,511 47.44%
-
NP to SH 18,740 18,148 25,208 22,417 23,728 13,144 10,398 48.15%
-
Tax Rate 25.63% 22.96% 18.37% 14.94% 10.21% 23.97% 26.16% -
Total Cost 108,596 109,932 112,694 105,161 89,554 102,436 113,858 -3.10%
-
Net Worth 499,490 493,947 489,261 481,413 489,161 467,342 464,079 5.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 499,490 493,947 489,261 481,413 489,161 467,342 464,079 5.02%
NOSH 364,591 365,887 365,120 364,707 365,046 365,111 365,416 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.94% 15.46% 19.32% 18.79% 22.37% 13.05% 9.18% -
ROE 3.75% 3.67% 5.15% 4.66% 4.85% 2.81% 2.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.44 35.54 38.26 35.51 31.60 32.27 34.31 2.18%
EPS 5.14 4.96 6.91 6.15 6.50 3.60 2.85 48.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.32 1.34 1.28 1.27 5.18%
Adjusted Per Share Value based on latest NOSH - 363,897
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.39 35.62 38.26 35.47 31.60 32.27 34.34 2.03%
EPS 5.13 4.97 6.91 6.14 6.50 3.60 2.85 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3682 1.353 1.3402 1.3187 1.3399 1.2802 1.2712 5.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.42 0.45 0.44 0.435 0.47 0.49 0.51 -
P/RPS 1.19 1.27 1.15 1.23 1.49 1.52 1.49 -13.93%
P/EPS 8.17 9.07 6.37 7.08 7.23 13.61 17.92 -40.79%
EY 12.24 11.02 15.69 14.13 13.83 7.35 5.58 68.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.33 0.33 0.35 0.38 0.40 -15.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 27/05/11 25/02/11 -
Price 0.52 0.44 0.47 0.42 0.49 0.48 0.49 -
P/RPS 1.47 1.24 1.23 1.18 1.55 1.49 1.43 1.85%
P/EPS 10.12 8.87 6.81 6.83 7.54 13.33 17.22 -29.86%
EY 9.88 11.27 14.69 14.63 13.27 7.50 5.81 42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.32 0.37 0.38 0.39 -1.71%

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