[AMVERTON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.13%
YoY- 72.28%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,980 90,644 94,318 95,788 96,554 93,634 86,586 4.09%
PBT 24,398 15,938 15,368 13,628 12,365 12,085 12,612 55.06%
Tax -4,357 -3,054 -3,812 -3,172 -2,116 -2,224 -3,164 23.70%
NP 20,041 12,884 11,556 10,456 10,249 9,861 9,448 64.86%
-
NP to SH 18,680 11,734 10,432 9,324 8,544 8,142 7,766 79.23%
-
Tax Rate 17.86% 19.16% 24.80% 23.28% 17.11% 18.40% 25.09% -
Total Cost 71,939 77,760 82,762 85,332 86,305 83,773 77,138 -4.53%
-
Net Worth 409,291 417,413 415,649 396,360 409,472 372,400 369,292 7.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,358 - - 10,884 2,264 - - -
Div Payout % 7.27% - - 116.73% 26.51% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 409,291 417,413 415,649 396,360 409,472 372,400 369,292 7.07%
NOSH 90,551 90,545 90,555 90,700 90,591 90,608 90,512 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.79% 14.21% 12.25% 10.92% 10.61% 10.53% 10.91% -
ROE 4.56% 2.81% 2.51% 2.35% 2.09% 2.19% 2.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.58 100.11 104.15 105.61 106.58 103.34 95.66 4.07%
EPS 20.63 12.96 11.52 10.28 9.44 8.99 8.58 79.19%
DPS 1.50 0.00 0.00 12.00 2.50 0.00 0.00 -
NAPS 4.52 4.61 4.59 4.37 4.52 4.11 4.08 7.04%
Adjusted Per Share Value based on latest NOSH - 90,700
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.20 24.83 25.84 26.24 26.45 25.65 23.72 4.10%
EPS 5.12 3.21 2.86 2.55 2.34 2.23 2.13 79.15%
DPS 0.37 0.00 0.00 2.98 0.62 0.00 0.00 -
NAPS 1.1212 1.1434 1.1386 1.0857 1.1216 1.0201 1.0116 7.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.36 0.35 0.34 0.34 0.37 0.39 0.35 -
P/RPS 0.35 0.35 0.33 0.32 0.35 0.38 0.37 -3.62%
P/EPS 1.75 2.70 2.95 3.31 3.92 4.34 4.08 -43.03%
EY 57.30 37.03 33.88 30.24 25.49 23.04 24.51 75.87%
DY 4.17 0.00 0.00 35.29 6.76 0.00 0.00 -
P/NAPS 0.08 0.08 0.07 0.08 0.08 0.09 0.09 -7.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 -
Price 0.38 0.34 0.36 0.34 0.35 0.40 0.37 -
P/RPS 0.37 0.34 0.35 0.32 0.33 0.39 0.39 -3.43%
P/EPS 1.84 2.62 3.13 3.31 3.71 4.45 4.31 -43.21%
EY 54.29 38.12 32.00 30.24 26.95 22.47 23.19 76.03%
DY 3.95 0.00 0.00 35.29 7.14 0.00 0.00 -
P/NAPS 0.08 0.07 0.08 0.08 0.08 0.10 0.09 -7.53%

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