[ADVENTA] QoQ TTM Result on 30-Apr-2009 [#2]

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	291,358	282,871	273,544	263,423	254,612	249,086	249,422	10.88%
YoY %	3.00%	3.41%	3.84%	3.46%	2.22%	-0.13%	-	-
Horiz. %	116.81%	113.41%	109.67%	105.61%	102.08%	99.87%	100.00%	-
PBT	25,668	18,387	16,416	14,669	16,143	18,730	19,885	18.49%
YoY %	39.60%	12.01%	11.91%	-9.13%	-13.81%	-5.81%	-	-
Horiz. %	129.08%	92.47%	82.55%	73.77%	81.18%	94.19%	100.00%	-
Tax	-2,624	-1,456	670	838	813	1,000	-634	157.11%
YoY %	-80.22%	-317.31%	-20.05%	3.08%	-18.70%	257.73%	-	-
Horiz. %	413.88%	229.65%	-105.68%	-132.18%	-128.23%	-157.73%	100.00%	-
NP	23,044	16,931	17,086	15,507	16,956	19,730	19,251	12.70%
YoY %	36.11%	-0.91%	10.18%	-8.55%	-14.06%	2.49%	-	-
Horiz. %	119.70%	87.95%	88.75%	80.55%	88.08%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,124	17,003	17,288	15,650	16,985	19,612	18,972	14.06%
YoY %	36.00%	-1.65%	10.47%	-7.86%	-13.39%	3.37%	-	-
Horiz. %	121.88%	89.62%	91.12%	82.49%	89.53%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.22%	7.92%	-4.08%	-5.71%	-5.04%	-5.34%	3.19%	-
YoY %	29.04%	294.12%	28.55%	-13.29%	5.62%	-267.40%	-	-
Horiz. %	320.38%	248.28%	-127.90%	-179.00%	-157.99%	-167.40%	100.00%	-
Total Cost	268,314	265,940	256,458	247,916	237,656	229,356	230,171	10.73%
YoY %	0.89%	3.70%	3.45%	4.32%	3.62%	-0.35%	-	-
Horiz. %	116.57%	115.54%	111.42%	107.71%	103.25%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,369	185,737	183,934	176,912	172,744	169,932	163,975	12.73%
YoY %	5.72%	0.98%	3.97%	2.41%	1.65%	3.63%	-	-
Horiz. %	119.76%	113.27%	112.17%	107.89%	105.35%	103.63%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	58	99	41	41	41	6,108	6,108	-95.47%
YoY %	-41.41%	141.46%	0.00%	0.00%	-99.33%	0.00%	-	-
Horiz. %	0.95%	1.62%	0.67%	0.67%	0.67%	100.00%	100.00%	-
Div Payout %	0.25%	0.59%	0.24%	0.27%	0.25%	31.15%	32.20%	-
YoY %	-57.63%	145.83%	-11.11%	8.00%	-99.20%	-3.26%	-	-
Horiz. %	0.78%	1.83%	0.75%	0.84%	0.78%	96.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	196,369	185,737	183,934	176,912	172,744	169,932	163,975	12.73%
YoY %	5.72%	0.98%	3.97%	2.41%	1.65%	3.63%	-	-
Horiz. %	119.76%	113.27%	112.17%	107.89%	105.35%	103.63%	100.00%	-
NOSH	145,458	145,107	143,699	139,301	139,310	139,289	138,962	3.08%
YoY %	0.24%	0.98%	3.16%	-0.01%	0.02%	0.24%	-	-
Horiz. %	104.67%	104.42%	103.41%	100.24%	100.25%	100.24%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	7.91%	5.99%	6.25%	5.89%	6.66%	7.92%	7.72%	-
YoY %	32.05%	-4.16%	6.11%	-11.56%	-15.91%	2.59%	-	-
Horiz. %	102.46%	77.59%	80.96%	76.30%	86.27%	102.59%	100.00%	-
ROE	11.78%	9.15%	9.40%	8.85%	9.83%	11.54%	11.57%	-
YoY %	28.74%	-2.66%	6.21%	-9.97%	-14.82%	-0.26%	-	-
Horiz. %	101.82%	79.08%	81.24%	76.49%	84.96%	99.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	200.30	194.94	190.36	189.10	182.77	178.83	179.49	7.56%
YoY %	2.75%	2.41%	0.67%	3.46%	2.20%	-0.37%	-	-
Horiz. %	111.59%	108.61%	106.06%	105.35%	101.83%	99.63%	100.00%	-
EPS	15.90	11.72	12.03	11.23	12.19	14.08	13.65	10.67%
YoY %	35.67%	-2.58%	7.12%	-7.88%	-13.42%	3.15%	-	-
Horiz. %	116.48%	85.86%	88.13%	82.27%	89.30%	103.15%	100.00%	-
DPS	0.04	0.07	0.03	0.03	0.03	4.40	4.40	-95.60%
YoY %	-42.86%	133.33%	0.00%	0.00%	-99.32%	0.00%	-	-
Horiz. %	0.91%	1.59%	0.68%	0.68%	0.68%	100.00%	100.00%	-
NAPS	1.35	1.28	1.28	1.27	1.24	1.22	1.18	9.36%
YoY %	5.47%	0.00%	0.79%	2.42%	1.64%	3.39%	-	-
Horiz. %	114.41%	108.47%	108.47%	107.63%	105.08%	103.39%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 139,301
RPS	95.35	92.57	89.52	86.21	83.32	81.51	81.62	10.89%
YoY %	3.00%	3.41%	3.84%	3.47%	2.22%	-0.13%	-	-
Horiz. %	116.82%	113.42%	109.68%	105.62%	102.08%	99.87%	100.00%	-
EPS	7.57	5.56	5.66	5.12	5.56	6.42	6.21	14.07%
YoY %	36.15%	-1.77%	10.55%	-7.91%	-13.40%	3.38%	-	-
Horiz. %	121.90%	89.53%	91.14%	82.45%	89.53%	103.38%	100.00%	-
DPS	0.02	0.03	0.01	0.01	0.01	2.00	2.00	-95.31%
YoY %	-33.33%	200.00%	0.00%	0.00%	-99.50%	0.00%	-	-
Horiz. %	1.00%	1.50%	0.50%	0.50%	0.50%	100.00%	100.00%	-
NAPS	0.6426	0.6078	0.6019	0.579	0.5653	0.5561	0.5366	12.73%
YoY %	5.73%	0.98%	3.96%	2.42%	1.65%	3.63%	-	-
Horiz. %	119.75%	113.27%	112.17%	107.90%	105.35%	103.63%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	3.46	1.86	1.39	1.05	0.80	0.82	0.92	-
P/RPS	1.73	0.95	0.73	0.56	0.44	0.46	0.51	125.26%
YoY %	82.11%	30.14%	30.36%	27.27%	-4.35%	-9.80%	-	-
Horiz. %	339.22%	186.27%	143.14%	109.80%	86.27%	90.20%	100.00%	-
P/EPS	21.76	15.87	11.55	9.35	6.56	5.82	6.74	117.97%
YoY %	37.11%	37.40%	23.53%	42.53%	12.71%	-13.65%	-	-
Horiz. %	322.85%	235.46%	171.36%	138.72%	97.33%	86.35%	100.00%	-
EY	4.59	6.30	8.66	10.70	15.24	17.17	14.84	-54.16%
YoY %	-27.14%	-27.25%	-19.07%	-29.79%	-11.24%	15.70%	-	-
Horiz. %	30.93%	42.45%	58.36%	72.10%	102.70%	115.70%	100.00%	-
DY	0.01	0.04	0.02	0.03	0.04	5.37	4.78	-98.34%
YoY %	-75.00%	100.00%	-33.33%	-25.00%	-99.26%	12.34%	-	-
Horiz. %	0.21%	0.84%	0.42%	0.63%	0.84%	112.34%	100.00%	-
P/NAPS	2.56	1.45	1.09	0.83	0.65	0.67	0.78	120.37%
YoY %	76.55%	33.03%	31.33%	27.69%	-2.99%	-14.10%	-	-
Horiz. %	328.21%	185.90%	139.74%	106.41%	83.33%	85.90%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	03/03/10	22/12/09	15/09/09	30/06/09	27/03/09	30/12/08	29/09/08	-
Price	3.38	2.88	1.67	1.14	0.85	0.69	0.88	-
P/RPS	1.69	1.48	0.88	0.60	0.47	0.39	0.49	127.76%
YoY %	14.19%	68.18%	46.67%	27.66%	20.51%	-20.41%	-	-
Horiz. %	344.90%	302.04%	179.59%	122.45%	95.92%	79.59%	100.00%	-
P/EPS	21.26	24.58	13.88	10.15	6.97	4.90	6.45	120.99%
YoY %	-13.51%	77.09%	36.75%	45.62%	42.24%	-24.03%	-	-
Horiz. %	329.61%	381.09%	215.19%	157.36%	108.06%	75.97%	100.00%	-
EY	4.70	4.07	7.20	9.85	14.34	20.41	15.51	-54.78%
YoY %	15.48%	-43.47%	-26.90%	-31.31%	-29.74%	31.59%	-	-
Horiz. %	30.30%	26.24%	46.42%	63.51%	92.46%	131.59%	100.00%	-
DY	0.01	0.02	0.02	0.03	0.04	6.38	5.00	-98.39%
YoY %	-50.00%	0.00%	-33.33%	-25.00%	-99.37%	27.60%	-	-
Horiz. %	0.20%	0.40%	0.40%	0.60%	0.80%	127.60%	100.00%	-
P/NAPS	2.50	2.25	1.30	0.90	0.69	0.57	0.75	122.65%
YoY %	11.11%	73.08%	44.44%	30.43%	21.05%	-24.00%	-	-
Horiz. %	333.33%	300.00%	173.33%	120.00%	92.00%	76.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos