[AMVERTON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.12%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,397 36,540 33,138 26,716 39,065 36,535 32,090 25.94%
PBT 17,599 15,322 7,510 5,044 13,410 10,600 7,328 79.05%
Tax -4,870 -4,545 -1,565 -1,395 -3,110 -2,599 -2,053 77.58%
NP 12,729 10,777 5,945 3,649 10,300 8,001 5,275 79.61%
-
NP to SH 12,747 10,420 5,595 3,317 10,088 7,675 4,833 90.55%
-
Tax Rate 27.67% 29.66% 20.84% 27.66% 23.19% 24.52% 28.02% -
Total Cost 32,668 25,763 27,193 23,067 28,765 28,534 26,815 14.02%
-
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,475 - - - - - - -
Div Payout % 42.96% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.04% 29.49% 17.94% 13.66% 26.37% 21.90% 16.44% -
ROE 2.33% 1.94% 1.06% 0.64% 1.95% 1.51% 0.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.44 10.01 9.08 7.32 10.70 10.01 8.79 25.97%
EPS 3.49 2.85 1.53 0.91 2.76 2.10 1.32 90.86%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.42 1.42 1.39 1.37 6.21%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.44 10.01 9.08 7.32 10.70 10.01 8.79 25.97%
EPS 3.49 2.85 1.53 0.91 2.76 2.10 1.32 90.86%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.42 1.42 1.39 1.37 6.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 0.95 1.02 0.595 0.47 0.47 0.42 -
P/RPS 7.84 9.49 11.24 8.13 4.39 4.70 4.78 38.95%
P/EPS 27.92 33.28 66.55 65.48 17.01 22.36 31.72 -8.13%
EY 3.58 3.00 1.50 1.53 5.88 4.47 3.15 8.87%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.07 0.93 0.905 0.78 0.57 0.49 0.52 -
P/RPS 8.60 9.29 9.97 10.66 5.33 4.90 5.92 28.18%
P/EPS 30.64 32.58 59.05 85.85 20.63 23.31 39.28 -15.22%
EY 3.26 3.07 1.69 1.16 4.85 4.29 2.55 17.73%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.52%

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