[AMVERTON] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.28%
YoY- 53.25%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 99,727 94,608 95,861 102,747 110,681 133,223 141,823 -20.97%
PBT 13,996 13,361 12,620 13,776 14,796 12,794 12,041 10.58%
Tax -2,435 -2,173 -2,693 -4,022 -5,944 -5,427 -4,779 -36.28%
NP 11,561 11,188 9,927 9,754 8,852 7,367 7,262 36.45%
-
NP to SH 10,219 9,867 8,889 9,048 8,594 7,367 7,262 25.65%
-
Tax Rate 17.40% 16.26% 21.34% 29.20% 40.17% 42.42% 39.69% -
Total Cost 88,166 83,420 85,934 92,993 101,829 125,856 134,561 -24.62%
-
Net Worth 415,114 396,360 373,081 372,919 369,094 367,761 464,434 -7.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,721 2,721 - - - - - -
Div Payout % 26.63% 27.58% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 415,114 396,360 373,081 372,919 369,094 367,761 464,434 -7.23%
NOSH 90,438 90,700 90,553 90,734 90,464 90,805 181,419 -37.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.59% 11.83% 10.36% 9.49% 8.00% 5.53% 5.12% -
ROE 2.46% 2.49% 2.38% 2.43% 2.33% 2.00% 1.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 110.27 104.31 105.86 113.24 122.35 146.71 78.17 25.85%
EPS 11.30 10.88 9.82 9.97 9.50 8.11 4.00 100.21%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.37 4.12 4.11 4.08 4.05 2.56 47.74%
Adjusted Per Share Value based on latest NOSH - 90,734
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.32 25.92 26.26 28.14 30.32 36.49 38.85 -20.97%
EPS 2.80 2.70 2.43 2.48 2.35 2.02 1.99 25.64%
DPS 0.75 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1371 1.0857 1.022 1.0215 1.011 1.0074 1.2722 -7.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.34 0.37 0.39 0.35 0.41 0.62 -
P/RPS 0.31 0.33 0.35 0.34 0.29 0.28 0.79 -46.49%
P/EPS 3.01 3.13 3.77 3.91 3.68 5.05 15.49 -66.55%
EY 33.23 32.00 26.53 25.57 27.14 19.79 6.46 198.88%
DY 8.82 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.09 0.09 0.09 0.10 0.24 -56.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 -
Price 0.36 0.34 0.35 0.40 0.37 0.35 0.61 -
P/RPS 0.33 0.33 0.33 0.35 0.30 0.24 0.78 -43.73%
P/EPS 3.19 3.13 3.57 4.01 3.89 4.31 15.24 -64.84%
EY 31.39 32.00 28.05 24.93 25.68 23.18 6.56 184.77%
DY 8.33 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.10 0.09 0.09 0.24 -52.02%

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