[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.27%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 119,708 106,864 140,197 134,842 129,194 130,028 139,682 -9.78%
PBT 25,108 20,176 37,859 32,598 27,698 26,084 33,063 -16.77%
Tax -5,920 -5,580 -9,259 -8,198 -7,100 -5,988 -6,075 -1.70%
NP 19,188 14,596 28,600 24,400 20,598 20,096 26,988 -20.35%
-
NP to SH 17,824 13,268 27,133 22,726 18,740 18,148 25,208 -20.64%
-
Tax Rate 23.58% 27.66% 24.46% 25.15% 25.63% 22.96% 18.37% -
Total Cost 100,520 92,268 111,597 110,442 108,596 109,932 112,694 -7.34%
-
Net Worth 525,954 518,390 518,558 507,438 499,490 493,947 489,261 4.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 525,954 518,390 518,558 507,438 499,490 493,947 489,261 4.94%
NOSH 365,245 365,064 365,181 365,064 364,591 365,887 365,120 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.03% 13.66% 20.40% 18.10% 15.94% 15.46% 19.32% -
ROE 3.39% 2.56% 5.23% 4.48% 3.75% 3.67% 5.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.77 29.27 38.39 36.94 35.44 35.54 38.26 -9.81%
EPS 4.88 3.64 7.43 6.23 5.14 4.96 6.91 -20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.42 1.39 1.37 1.35 1.34 4.91%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.79 29.27 38.40 36.94 35.39 35.62 38.26 -9.78%
EPS 4.88 3.64 7.43 6.23 5.13 4.97 6.91 -20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4407 1.42 1.4205 1.39 1.3682 1.353 1.3402 4.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.02 0.595 0.47 0.47 0.42 0.45 0.44 -
P/RPS 3.11 2.03 1.22 1.27 1.19 1.27 1.15 94.22%
P/EPS 20.90 16.37 6.33 7.55 8.17 9.07 6.37 120.96%
EY 4.78 6.11 15.81 13.25 12.24 11.02 15.69 -54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.42 0.33 0.34 0.31 0.33 0.33 66.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.905 0.78 0.57 0.49 0.52 0.44 0.47 -
P/RPS 2.76 2.66 1.48 1.33 1.47 1.24 1.23 71.48%
P/EPS 18.55 21.46 7.67 7.87 10.12 8.87 6.81 95.16%
EY 5.39 4.66 13.04 12.70 9.88 11.27 14.69 -48.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.40 0.35 0.38 0.33 0.35 48.02%

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