[AMVERTON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 232.41%
YoY- 174.82%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 101,132 97,123 100,535 107,636 89,830 76,555 67,983 6.83%
PBT 24,449 21,459 11,891 13,880 6,289 17,686 11,954 12.65%
Tax -6,149 -3,207 -2,990 -2,448 -1,186 -4,467 -2,291 17.86%
NP 18,300 18,252 8,901 11,432 5,103 13,219 9,663 11.21%
-
NP to SH 17,045 16,813 8,116 10,770 3,919 11,985 8,801 11.63%
-
Tax Rate 25.15% 14.94% 25.15% 17.64% 18.86% 25.26% 19.17% -
Total Cost 82,832 78,871 91,634 96,204 84,727 63,336 58,320 6.01%
-
Net Worth 507,438 481,413 464,293 449,656 424,558 416,397 417,413 3.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 507,438 481,413 464,293 449,656 424,558 416,397 417,413 3.30%
NOSH 365,064 364,707 365,585 362,626 362,870 361,056 90,545 26.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.10% 18.79% 8.85% 10.62% 5.68% 17.27% 14.21% -
ROE 3.36% 3.49% 1.75% 2.40% 0.92% 2.88% 2.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.70 26.63 27.50 29.68 24.76 21.14 75.08 -15.29%
EPS 4.67 4.61 2.22 2.97 1.08 3.31 9.72 -11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.32 1.27 1.24 1.17 1.15 4.61 -18.09%
Adjusted Per Share Value based on latest NOSH - 362,019
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.70 26.60 27.54 29.48 24.61 20.97 18.62 6.83%
EPS 4.67 4.61 2.22 2.95 1.07 3.28 2.41 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.3187 1.2718 1.2317 1.163 1.1406 1.1434 3.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.47 0.435 0.47 0.75 0.45 0.92 0.35 -
P/RPS 1.70 1.63 1.71 2.53 1.82 4.35 0.47 23.87%
P/EPS 10.07 9.44 21.17 25.25 41.67 27.79 3.60 18.68%
EY 9.93 10.60 4.72 3.96 2.40 3.60 27.77 -15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.37 0.60 0.38 0.80 0.08 27.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.49 0.42 0.56 0.60 0.31 0.96 0.34 -
P/RPS 1.77 1.58 2.04 2.02 1.25 4.54 0.45 25.61%
P/EPS 10.49 9.11 25.23 20.20 28.70 29.00 3.50 20.05%
EY 9.53 10.98 3.96 4.95 3.48 3.45 28.59 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.44 0.48 0.26 0.83 0.07 30.73%

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