[AMVERTON] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -32.91%
YoY- -64.9%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,948 95,861 141,823 104,848 122,916 137,827 64,721 6.02%
PBT 24,587 12,620 12,041 3,781 14,674 20,660 10,766 14.74%
Tax -3,499 -2,693 -4,779 -1,420 -7,947 -10,699 -2,588 5.15%
NP 21,088 9,927 7,262 2,361 6,727 9,961 8,178 17.09%
-
NP to SH 19,713 8,889 7,262 2,361 6,727 9,970 7,423 17.66%
-
Tax Rate 14.23% 21.34% 39.69% 37.56% 54.16% 51.79% 24.04% -
Total Cost 70,860 85,934 134,561 102,487 116,189 127,866 56,543 3.83%
-
Net Worth 427,463 373,081 464,434 465,213 438,965 430,873 382,423 1.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,079 - - - - - - -
Div Payout % 20.69% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 427,463 373,081 464,434 465,213 438,965 430,873 382,423 1.87%
NOSH 90,564 90,553 181,419 181,724 181,390 181,039 164,130 -9.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.93% 10.36% 5.12% 2.25% 5.47% 7.23% 12.64% -
ROE 4.61% 2.38% 1.56% 0.51% 1.53% 2.31% 1.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.53 105.86 78.17 57.70 67.76 76.13 39.43 17.06%
EPS 21.77 9.82 4.00 1.30 3.71 5.51 4.52 29.93%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.72 4.12 2.56 2.56 2.42 2.38 2.33 12.47%
Adjusted Per Share Value based on latest NOSH - 181,724
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.19 26.26 38.85 28.72 33.67 37.75 17.73 6.02%
EPS 5.40 2.43 1.99 0.65 1.84 2.73 2.03 17.70%
DPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1709 1.022 1.2722 1.2743 1.2024 1.1803 1.0476 1.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.36 0.37 0.62 0.70 0.40 0.45 0.51 -
P/RPS 0.35 0.35 0.79 1.21 0.59 0.59 1.29 -19.53%
P/EPS 1.65 3.77 15.49 53.88 10.79 8.17 11.28 -27.40%
EY 60.46 26.53 6.46 1.86 9.27 12.24 8.87 37.67%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.24 0.27 0.17 0.19 0.22 -15.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.38 0.35 0.61 0.94 0.38 0.50 0.47 -
P/RPS 0.37 0.33 0.78 1.63 0.56 0.66 1.19 -17.68%
P/EPS 1.75 3.57 15.24 72.35 10.25 9.08 10.39 -25.67%
EY 57.28 28.05 6.56 1.38 9.76 11.01 9.62 34.61%
DY 11.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.24 0.37 0.16 0.21 0.20 -14.15%

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