[AMVERTON] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.57%
YoY- 69.1%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 94,202 99,727 110,681 135,885 107,009 133,659 100,062 -1.00%
PBT 26,349 13,996 14,796 8,268 8,692 17,977 9,460 18.60%
Tax -3,416 -2,435 -5,944 -2,828 -5,475 -7,805 -5,081 -6.40%
NP 22,933 11,561 8,852 5,440 3,217 10,172 4,379 31.76%
-
NP to SH 21,356 10,219 8,594 5,440 3,217 10,181 3,624 34.37%
-
Tax Rate 12.96% 17.40% 40.17% 34.20% 62.99% 43.42% 53.71% -
Total Cost 71,269 88,166 101,829 130,445 103,792 123,487 95,683 -4.78%
-
Net Worth 416,079 415,114 369,094 458,913 439,155 432,564 424,943 -0.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,716 2,721 - - - - - -
Div Payout % 12.72% 26.63% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 416,079 415,114 369,094 458,913 439,155 432,564 424,943 -0.35%
NOSH 90,649 90,438 90,464 181,388 182,222 180,235 181,600 -10.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 24.34% 11.59% 8.00% 4.00% 3.01% 7.61% 4.38% -
ROE 5.13% 2.46% 2.33% 1.19% 0.73% 2.35% 0.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.92 110.27 122.35 74.91 58.72 74.16 55.10 11.14%
EPS 23.56 11.30 9.50 3.00 1.77 5.65 2.00 50.81%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.59 4.08 2.53 2.41 2.40 2.34 11.87%
Adjusted Per Share Value based on latest NOSH - 181,388
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.80 27.32 30.32 37.22 29.31 36.61 27.41 -1.00%
EPS 5.85 2.80 2.35 1.49 0.88 2.79 0.99 34.43%
DPS 0.74 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1397 1.1371 1.011 1.2571 1.203 1.1849 1.164 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.67 0.34 0.35 0.66 0.38 0.55 0.42 -
P/RPS 0.64 0.31 0.29 0.88 0.65 0.74 0.76 -2.82%
P/EPS 2.84 3.01 3.68 22.01 21.52 9.74 21.05 -28.37%
EY 35.16 33.23 27.14 4.54 4.65 10.27 4.75 39.58%
DY 4.48 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.07 0.09 0.26 0.16 0.23 0.18 -2.99%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 29/08/01 -
Price 0.73 0.36 0.37 0.62 0.54 0.47 0.46 -
P/RPS 0.70 0.33 0.30 0.83 0.92 0.63 0.83 -2.79%
P/EPS 3.10 3.19 3.89 20.67 30.59 8.32 23.05 -28.41%
EY 32.27 31.39 25.68 4.84 3.27 12.02 4.34 39.68%
DY 4.11 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.08 0.09 0.25 0.22 0.20 0.20 -3.64%

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