[AMVERTON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.76%
YoY- 22.4%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 94,220 99,727 94,608 95,861 102,747 110,681 133,223 -20.60%
PBT 15,507 13,996 13,361 12,620 13,776 14,796 12,794 13.66%
Tax -2,733 -2,435 -2,173 -2,693 -4,022 -5,944 -5,427 -36.67%
NP 12,774 11,561 11,188 9,927 9,754 8,852 7,367 44.28%
-
NP to SH 11,580 10,219 9,867 8,889 9,048 8,594 7,367 35.15%
-
Tax Rate 17.62% 17.40% 16.26% 21.34% 29.20% 40.17% 42.42% -
Total Cost 81,446 88,166 83,420 85,934 92,993 101,829 125,856 -25.16%
-
Net Worth 417,228 415,114 396,360 373,081 372,919 369,094 367,761 8.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,721 2,721 2,721 - - - - -
Div Payout % 23.50% 26.63% 27.58% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 417,228 415,114 396,360 373,081 372,919 369,094 367,761 8.76%
NOSH 90,505 90,438 90,700 90,553 90,734 90,464 90,805 -0.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.56% 11.59% 11.83% 10.36% 9.49% 8.00% 5.53% -
ROE 2.78% 2.46% 2.49% 2.38% 2.43% 2.33% 2.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.10 110.27 104.31 105.86 113.24 122.35 146.71 -20.42%
EPS 12.79 11.30 10.88 9.82 9.97 9.50 8.11 35.45%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 4.61 4.59 4.37 4.12 4.11 4.08 4.05 9.00%
Adjusted Per Share Value based on latest NOSH - 90,553
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.81 27.32 25.92 26.26 28.14 30.32 36.49 -20.59%
EPS 3.17 2.80 2.70 2.43 2.48 2.35 2.02 35.00%
DPS 0.75 0.75 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.1429 1.1371 1.0857 1.022 1.0215 1.011 1.0074 8.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.35 0.34 0.34 0.37 0.39 0.35 0.41 -
P/RPS 0.34 0.31 0.33 0.35 0.34 0.29 0.28 13.80%
P/EPS 2.74 3.01 3.13 3.77 3.91 3.68 5.05 -33.45%
EY 36.56 33.23 32.00 26.53 25.57 27.14 19.79 50.50%
DY 8.57 8.82 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.08 0.09 0.09 0.09 0.10 -13.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 -
Price 0.34 0.36 0.34 0.35 0.40 0.37 0.35 -
P/RPS 0.33 0.33 0.33 0.33 0.35 0.30 0.24 23.62%
P/EPS 2.66 3.19 3.13 3.57 4.01 3.89 4.31 -27.49%
EY 37.63 31.39 32.00 28.05 24.93 25.68 23.18 38.08%
DY 8.82 8.33 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.08 0.08 0.10 0.09 0.09 -15.41%

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