[AMVERTON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.32%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 94,202 96,002 91,948 94,220 99,727 94,608 95,861 -1.16%
PBT 26,349 24,699 24,587 15,507 13,996 13,361 12,620 63.57%
Tax -3,416 -3,413 -3,499 -2,733 -2,435 -2,173 -2,693 17.23%
NP 22,933 21,286 21,088 12,774 11,561 11,188 9,927 75.02%
-
NP to SH 21,356 19,772 19,713 11,580 10,219 9,867 8,889 79.66%
-
Tax Rate 12.96% 13.82% 14.23% 17.62% 17.40% 16.26% 21.34% -
Total Cost 71,269 74,716 70,860 81,446 88,166 83,420 85,934 -11.75%
-
Net Worth 416,079 411,007 427,463 417,228 415,114 396,360 373,081 7.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,716 2,716 4,079 2,721 2,721 2,721 - -
Div Payout % 12.72% 13.74% 20.69% 23.50% 26.63% 27.58% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 416,079 411,007 427,463 417,228 415,114 396,360 373,081 7.56%
NOSH 90,649 90,530 90,564 90,505 90,438 90,700 90,553 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 24.34% 22.17% 22.93% 13.56% 11.59% 11.83% 10.36% -
ROE 5.13% 4.81% 4.61% 2.78% 2.46% 2.49% 2.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.92 106.04 101.53 104.10 110.27 104.31 105.86 -1.22%
EPS 23.56 21.84 21.77 12.79 11.30 10.88 9.82 79.50%
DPS 3.00 3.00 4.50 3.00 3.00 3.00 0.00 -
NAPS 4.59 4.54 4.72 4.61 4.59 4.37 4.12 7.48%
Adjusted Per Share Value based on latest NOSH - 90,505
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.80 26.30 25.19 25.81 27.32 25.92 26.26 -1.17%
EPS 5.85 5.42 5.40 3.17 2.80 2.70 2.43 79.91%
DPS 0.74 0.74 1.12 0.75 0.75 0.75 0.00 -
NAPS 1.1397 1.1259 1.1709 1.1429 1.1371 1.0857 1.022 7.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.42 0.36 0.35 0.34 0.34 0.37 -
P/RPS 0.64 0.40 0.35 0.34 0.31 0.33 0.35 49.69%
P/EPS 2.84 1.92 1.65 2.74 3.01 3.13 3.77 -17.25%
EY 35.16 52.00 60.46 36.56 33.23 32.00 26.53 20.71%
DY 4.48 7.14 12.50 8.57 8.82 8.82 0.00 -
P/NAPS 0.15 0.09 0.08 0.08 0.07 0.08 0.09 40.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.73 0.63 0.38 0.34 0.36 0.34 0.35 -
P/RPS 0.70 0.59 0.37 0.33 0.33 0.33 0.33 65.31%
P/EPS 3.10 2.88 1.75 2.66 3.19 3.13 3.57 -9.00%
EY 32.27 34.67 57.28 37.63 31.39 32.00 28.05 9.82%
DY 4.11 4.76 11.84 8.82 8.33 8.82 0.00 -
P/NAPS 0.16 0.14 0.08 0.07 0.08 0.08 0.08 58.94%

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