[AMVERTON] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.86%
YoY- 133.19%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,197 143,749 146,660 142,796 139,740 121,871 111,703 16.27%
PBT 37,859 36,742 33,234 35,220 33,752 25,331 23,143 38.62%
Tax -9,259 -9,204 -8,345 -6,548 -6,262 -4,300 -3,749 82.21%
NP 28,600 27,538 24,889 28,672 27,490 21,031 19,394 29.40%
-
NP to SH 27,133 25,973 23,247 26,992 25,741 19,221 17,689 32.83%
-
Tax Rate 24.46% 25.05% 25.11% 18.59% 18.55% 16.98% 16.20% -
Total Cost 111,597 116,211 121,771 114,124 112,250 100,840 92,309 13.41%
-
Net Worth 518,390 507,438 500,137 492,836 489,185 480,344 489,128 3.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 518,390 507,438 500,137 492,836 489,185 480,344 489,128 3.93%
NOSH 365,064 365,064 365,064 365,064 365,064 363,897 365,021 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.40% 19.16% 16.97% 20.08% 19.67% 17.26% 17.36% -
ROE 5.23% 5.12% 4.65% 5.48% 5.26% 4.00% 3.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.40 39.38 40.17 39.12 38.28 33.49 30.60 16.26%
EPS 7.43 7.11 6.37 7.39 7.05 5.28 4.85 32.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.37 1.35 1.34 1.32 1.34 3.92%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.40 39.38 40.17 39.12 38.28 33.38 30.60 16.26%
EPS 7.43 7.11 6.37 7.39 7.05 5.27 4.85 32.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.37 1.35 1.34 1.3158 1.3398 3.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.47 0.42 0.45 0.44 0.435 0.47 -
P/RPS 1.22 1.19 1.05 1.15 1.15 1.30 1.54 -14.32%
P/EPS 6.32 6.61 6.60 6.09 6.24 8.24 9.70 -24.74%
EY 15.81 15.14 15.16 16.43 16.03 12.14 10.31 32.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.31 0.33 0.33 0.33 0.35 -3.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 23/08/11 -
Price 0.57 0.49 0.52 0.44 0.47 0.42 0.49 -
P/RPS 1.48 1.24 1.29 1.12 1.23 1.25 1.60 -5.04%
P/EPS 7.67 6.89 8.17 5.95 6.67 7.95 10.11 -16.74%
EY 13.04 14.52 12.25 16.80 15.00 12.58 9.89 20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.38 0.33 0.35 0.32 0.37 5.30%

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