[AMVERTON] QoQ TTM 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- 11.0%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,948 94,220 99,727 94,608 95,861 102,747 110,681 -11.59%
PBT 24,587 15,507 13,996 13,361 12,620 13,776 14,796 40.16%
Tax -3,499 -2,733 -2,435 -2,173 -2,693 -4,022 -5,944 -29.69%
NP 21,088 12,774 11,561 11,188 9,927 9,754 8,852 78.09%
-
NP to SH 19,713 11,580 10,219 9,867 8,889 9,048 8,594 73.66%
-
Tax Rate 14.23% 17.62% 17.40% 16.26% 21.34% 29.20% 40.17% -
Total Cost 70,860 81,446 88,166 83,420 85,934 92,993 101,829 -21.42%
-
Net Worth 427,463 417,228 415,114 396,360 373,081 372,919 369,094 10.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,079 2,721 2,721 2,721 - - - -
Div Payout % 20.69% 23.50% 26.63% 27.58% - - - -
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 427,463 417,228 415,114 396,360 373,081 372,919 369,094 10.25%
NOSH 90,564 90,505 90,438 90,700 90,553 90,734 90,464 0.07%
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 22.93% 13.56% 11.59% 11.83% 10.36% 9.49% 8.00% -
ROE 4.61% 2.78% 2.46% 2.49% 2.38% 2.43% 2.33% -
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 101.53 104.10 110.27 104.31 105.86 113.24 122.35 -11.66%
EPS 21.77 12.79 11.30 10.88 9.82 9.97 9.50 73.55%
DPS 4.50 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 4.72 4.61 4.59 4.37 4.12 4.11 4.08 10.17%
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 25.19 25.81 27.32 25.92 26.26 28.14 30.32 -11.59%
EPS 5.40 3.17 2.80 2.70 2.43 2.48 2.35 73.87%
DPS 1.12 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.1709 1.1429 1.1371 1.0857 1.022 1.0215 1.011 10.25%
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 0.34 0.31 0.33 0.35 0.34 0.29 13.31%
P/EPS 1.65 2.74 3.01 3.13 3.77 3.91 3.68 -41.33%
EY 60.46 36.56 33.23 32.00 26.53 25.57 27.14 70.32%
DY 12.50 8.57 8.82 8.82 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.07 0.08 0.09 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 0.33 0.33 0.33 0.33 0.35 0.30 14.96%
P/EPS 1.75 2.66 3.19 3.13 3.57 4.01 3.89 -41.20%
EY 57.28 37.63 31.39 32.00 28.05 24.93 25.68 70.46%
DY 11.84 8.82 8.33 8.82 0.00 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