[ADVENTA] QoQ TTM Result on 31-Jan-2010 [#1]

Stock
[ADVENTA] ADVENTA BHD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 36.0%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
ADVENTA's Result
ADVENTA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 341,813 319,781 305,096 291,358 282,871 273,544 263,423 18.90%
PBT 30,143 32,386 29,559 25,668 18,387 16,416 14,669 61.41%
Tax 5,014 -3,014 -3,852 -2,624 -1,456 670 838 228.50%
NP 35,157 29,372 25,707 23,044 16,931 17,086 15,507 72.32%
-
NP to SH 35,152 29,360 25,746 23,124 17,003 17,288 15,650 71.25%
-
Tax Rate -16.63% 9.31% 13.03% 10.22% 7.92% -4.08% -5.71% -
Total Cost 306,656 290,409 279,389 268,314 265,940 256,458 247,916 15.18%
-
Net Worth 223,198 210,890 201,192 196,369 185,737 183,934 176,912 16.70%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 58 58 58 99 41 41 -
Div Payout % - 0.20% 0.23% 0.25% 0.59% 0.24% 0.27% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 223,198 210,890 201,192 196,369 185,737 183,934 176,912 16.70%
NOSH 152,875 148,514 147,935 145,458 145,107 143,699 139,301 6.37%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.29% 9.19% 8.43% 7.91% 5.99% 6.25% 5.89% -
ROE 15.75% 13.92% 12.80% 11.78% 9.15% 9.40% 8.85% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 223.59 215.32 206.24 200.30 194.94 190.36 189.10 11.78%
EPS 22.99 19.77 17.40 15.90 11.72 12.03 11.23 61.01%
DPS 0.00 0.04 0.04 0.04 0.07 0.03 0.03 -
NAPS 1.46 1.42 1.36 1.35 1.28 1.28 1.27 9.71%
Adjusted Per Share Value based on latest NOSH - 145,458
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 111.86 104.65 99.84 95.35 92.57 89.52 86.21 18.90%
EPS 11.50 9.61 8.43 7.57 5.56 5.66 5.12 71.25%
DPS 0.00 0.02 0.02 0.02 0.03 0.01 0.01 -
NAPS 0.7304 0.6902 0.6584 0.6426 0.6078 0.6019 0.579 16.70%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.41 3.02 3.40 3.46 1.86 1.39 1.05 -
P/RPS 1.08 1.40 1.65 1.73 0.95 0.73 0.56 54.75%
P/EPS 10.48 15.28 19.54 21.76 15.87 11.55 9.35 7.88%
EY 9.54 6.55 5.12 4.59 6.30 8.66 10.70 -7.34%
DY 0.00 0.01 0.01 0.01 0.04 0.02 0.03 -
P/NAPS 1.65 2.13 2.50 2.56 1.45 1.09 0.83 57.90%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 27/09/10 15/06/10 03/03/10 22/12/09 15/09/09 30/06/09 -
Price 1.92 2.39 3.17 3.38 2.88 1.67 1.14 -
P/RPS 0.86 1.11 1.54 1.69 1.48 0.88 0.60 27.04%
P/EPS 8.35 12.09 18.21 21.26 24.58 13.88 10.15 -12.17%
EY 11.98 8.27 5.49 4.70 4.07 7.20 9.85 13.90%
DY 0.00 0.02 0.01 0.01 0.02 0.02 0.03 -
P/NAPS 1.32 1.68 2.33 2.50 2.25 1.30 0.90 28.99%

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