[AMVERTON] QoQ TTM 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- 8.66%
YoY- 74.82%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 146,660 142,796 139,740 121,871 111,703 120,944 125,283 11.08%
PBT 33,234 35,220 33,752 25,331 23,143 17,106 15,763 64.49%
Tax -8,345 -6,548 -6,262 -4,300 -3,749 -4,071 -4,083 61.12%
NP 24,889 28,672 27,490 21,031 19,394 13,035 11,680 65.66%
-
NP to SH 23,247 26,992 25,741 19,221 17,689 11,575 10,524 69.69%
-
Tax Rate 25.11% 18.59% 18.55% 16.98% 16.20% 23.80% 25.90% -
Total Cost 121,771 114,124 112,250 100,840 92,309 107,909 113,603 4.74%
-
Net Worth 500,137 492,836 489,185 480,344 489,128 467,342 463,357 5.22%
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 500,137 492,836 489,185 480,344 489,128 467,342 463,357 5.22%
NOSH 365,064 365,064 365,064 363,897 365,021 365,111 364,848 0.03%
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 16.97% 20.08% 19.67% 17.26% 17.36% 10.78% 9.32% -
ROE 4.65% 5.48% 5.26% 4.00% 3.62% 2.48% 2.27% -
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 40.17 39.12 38.28 33.49 30.60 33.13 34.34 11.03%
EPS 6.37 7.39 7.05 5.28 4.85 3.17 2.88 69.84%
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 40.17 39.12 38.28 33.38 30.60 33.13 34.32 11.07%
EPS 6.37 7.39 7.05 5.27 4.85 3.17 2.88 69.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.3158 1.3398 1.2802 1.2693 5.22%
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 1.05 1.15 1.15 1.30 1.54 1.48 1.49 -20.82%
P/EPS 6.60 6.09 6.24 8.24 9.70 15.46 17.68 -48.18%
EY 15.16 16.43 16.03 12.14 10.31 6.47 5.66 92.98%
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 1.29 1.12 1.23 1.25 1.60 1.45 1.43 -6.64%
P/EPS 8.17 5.95 6.67 7.95 10.11 15.14 16.99 -38.64%
EY 12.25 16.80 15.00 12.58 9.89 6.60 5.89 63.00%
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