[AMVERTON] QoQ TTM 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- 3.57%
YoY- 18.91%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,002 91,948 94,220 99,727 94,608 95,861 102,747 -4.42%
PBT 24,699 24,587 15,507 13,996 13,361 12,620 13,776 47.63%
Tax -3,413 -3,499 -2,733 -2,435 -2,173 -2,693 -4,022 -10.37%
NP 21,286 21,088 12,774 11,561 11,188 9,927 9,754 68.32%
-
NP to SH 19,772 19,713 11,580 10,219 9,867 8,889 9,048 68.47%
-
Tax Rate 13.82% 14.23% 17.62% 17.40% 16.26% 21.34% 29.20% -
Total Cost 74,716 70,860 81,446 88,166 83,420 85,934 92,993 -13.58%
-
Net Worth 411,007 427,463 417,228 415,114 396,360 373,081 372,919 6.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,716 4,079 2,721 2,721 2,721 - - -
Div Payout % 13.74% 20.69% 23.50% 26.63% 27.58% - - -
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 411,007 427,463 417,228 415,114 396,360 373,081 372,919 6.70%
NOSH 90,530 90,564 90,505 90,438 90,700 90,553 90,734 -0.15%
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 22.17% 22.93% 13.56% 11.59% 11.83% 10.36% 9.49% -
ROE 4.81% 4.61% 2.78% 2.46% 2.49% 2.38% 2.43% -
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 106.04 101.53 104.10 110.27 104.31 105.86 113.24 -4.28%
EPS 21.84 21.77 12.79 11.30 10.88 9.82 9.97 68.75%
DPS 3.00 4.50 3.00 3.00 3.00 0.00 0.00 -
NAPS 4.54 4.72 4.61 4.59 4.37 4.12 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 26.30 25.19 25.81 27.32 25.92 26.26 28.14 -4.41%
EPS 5.42 5.40 3.17 2.80 2.70 2.43 2.48 68.48%
DPS 0.74 1.12 0.75 0.75 0.75 0.00 0.00 -
NAPS 1.1259 1.1709 1.1429 1.1371 1.0857 1.022 1.0215 6.70%
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 0.40 0.35 0.34 0.31 0.33 0.35 0.34 11.45%
P/EPS 1.92 1.65 2.74 3.01 3.13 3.77 3.91 -37.78%
EY 52.00 60.46 36.56 33.23 32.00 26.53 25.57 60.58%
DY 7.14 12.50 8.57 8.82 8.82 0.00 0.00 -
P/NAPS 0.09 0.08 0.08 0.07 0.08 0.09 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 0.59 0.37 0.33 0.33 0.33 0.33 0.35 41.68%
P/EPS 2.88 1.75 2.66 3.19 3.13 3.57 4.01 -19.81%
EY 34.67 57.28 37.63 31.39 32.00 28.05 24.93 24.61%
DY 4.76 11.84 8.82 8.33 8.82 0.00 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