[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.18%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,394 59,854 26,716 140,197 101,132 64,597 32,507 106.26%
PBT 27,876 12,554 5,044 37,859 24,449 13,849 6,521 163.16%
Tax -7,505 -2,960 -1,395 -9,259 -6,149 -3,550 -1,497 192.63%
NP 20,371 9,594 3,649 28,600 18,300 10,299 5,024 154.06%
-
NP to SH 19,332 8,912 3,317 27,133 17,045 9,370 4,537 162.59%
-
Tax Rate 26.92% 23.58% 27.66% 24.46% 25.15% 25.63% 22.96% -
Total Cost 76,023 50,260 23,067 111,597 82,832 54,298 27,483 96.93%
-
Net Worth 536,644 525,954 518,390 518,558 507,438 499,490 492,836 5.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 536,644 525,954 518,390 518,558 507,438 499,490 492,836 5.83%
NOSH 365,064 365,245 365,064 365,181 365,064 364,591 365,064 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.13% 16.03% 13.66% 20.40% 18.10% 15.94% 15.46% -
ROE 3.60% 1.69% 0.64% 5.23% 3.36% 1.88% 0.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.40 16.39 7.32 38.39 27.70 17.72 8.90 106.31%
EPS 5.30 2.44 0.91 7.43 4.67 2.57 1.24 163.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.42 1.42 1.39 1.37 1.35 5.83%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.40 16.40 7.32 38.40 27.70 17.69 8.90 106.31%
EPS 5.30 2.44 0.91 7.43 4.67 2.57 1.24 163.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.4407 1.42 1.4205 1.39 1.3682 1.35 5.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.95 1.02 0.595 0.47 0.47 0.42 0.45 -
P/RPS 3.60 6.22 8.13 1.22 1.70 2.37 5.05 -20.18%
P/EPS 17.94 41.80 65.48 6.33 10.07 16.34 36.21 -37.36%
EY 5.57 2.39 1.53 15.81 9.93 6.12 2.76 59.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.42 0.33 0.34 0.31 0.33 57.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.93 0.905 0.78 0.57 0.49 0.52 0.44 -
P/RPS 3.52 5.52 10.66 1.48 1.77 2.93 4.94 -20.20%
P/EPS 17.56 37.09 85.85 7.67 10.49 20.23 35.40 -37.30%
EY 5.69 2.70 1.16 13.04 9.53 4.94 2.82 59.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.55 0.40 0.35 0.38 0.33 53.83%

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