[AMVERTON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[AMVERTON] AMVERTON BERHAD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 206.82%

YoY- 152.73%

Quarter Report

AMVERTON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	129,194	115,354	142,514	126,552	117,634	98,824	94,318	5.37%
YoY %	12.00%	-19.06%	12.61%	7.58%	19.03%	4.78%	-	-
Horiz. %	136.98%	122.30%	151.10%	134.18%	124.72%	104.78%	100.00%	-
PBT	27,698	28,734	13,974	8,776	5,114	18,888	15,368	10.30%
YoY %	-3.61%	105.62%	59.23%	71.61%	-72.92%	22.90%	-	-
Horiz. %	180.23%	186.97%	90.93%	57.11%	33.28%	122.90%	100.00%	-
Tax	-7,100	-2,934	-3,602	-1,552	-766	-3,646	-3,812	10.91%
YoY %	-141.99%	18.55%	-132.09%	-102.61%	78.99%	4.35%	-	-
Horiz. %	186.25%	76.97%	94.49%	40.71%	20.09%	95.65%	100.00%	-
NP	20,598	25,800	10,372	7,224	4,348	15,242	11,556	10.10%
YoY %	-20.16%	148.75%	43.58%	66.15%	-71.47%	31.90%	-	-
Horiz. %	178.25%	223.26%	89.75%	62.51%	37.63%	131.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,740	23,728	9,398	6,480	2,564	13,716	10,432	10.24%
YoY %	-21.02%	152.48%	45.03%	152.73%	-81.31%	31.48%	-	-
Horiz. %	179.64%	227.45%	90.09%	62.12%	24.58%	131.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.63%	10.21%	25.78%	17.68%	14.98%	19.30%	24.80%	-
YoY %	151.03%	-60.40%	45.81%	18.02%	-22.38%	-22.18%	-	-
Horiz. %	103.35%	41.17%	103.95%	71.29%	60.40%	77.82%	100.00%	-
Total Cost	108,596	89,554	132,142	119,328	113,286	83,582	82,762	4.62%
YoY %	21.26%	-32.23%	10.74%	5.33%	35.54%	0.99%	-	-
Horiz. %	131.21%	108.21%	159.67%	144.18%	136.88%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,490	489,161	458,972	444,134	428,554	415,828	415,649	3.10%
YoY %	2.11%	6.58%	3.34%	3.64%	3.06%	0.04%	-	-
Horiz. %	120.17%	117.69%	110.42%	106.85%	103.10%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	499,490	489,161	458,972	444,134	428,554	415,828	415,649	3.10%
YoY %	2.11%	6.58%	3.34%	3.64%	3.06%	0.04%	-	-
Horiz. %	120.17%	117.69%	110.42%	106.85%	103.10%	100.04%	100.00%	-
NOSH	364,591	365,046	364,263	364,044	366,285	90,594	90,555	26.10%
YoY %	-0.12%	0.21%	0.06%	-0.61%	304.31%	0.04%	-	-
Horiz. %	402.62%	403.12%	402.26%	402.01%	404.49%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.94%	22.37%	7.28%	5.71%	3.70%	15.42%	12.25%	-
YoY %	-28.74%	207.28%	27.50%	54.32%	-76.01%	25.88%	-	-
Horiz. %	130.12%	182.61%	59.43%	46.61%	30.20%	125.88%	100.00%	-
ROE	3.75%	4.85%	2.05%	1.46%	0.60%	3.30%	2.51%	-
YoY %	-22.68%	136.59%	40.41%	143.33%	-81.82%	31.47%	-	-
Horiz. %	149.40%	193.23%	81.67%	58.17%	23.90%	131.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	35.44	31.60	39.12	34.76	32.12	109.08	104.15	-16.43%
YoY %	12.15%	-19.22%	12.54%	8.22%	-70.55%	4.73%	-	-
Horiz. %	34.03%	30.34%	37.56%	33.37%	30.84%	104.73%	100.00%	-
EPS	5.14	6.50	2.58	1.78	0.70	15.14	11.52	-12.57%
YoY %	-20.92%	151.94%	44.94%	154.29%	-95.38%	31.42%	-	-
Horiz. %	44.62%	56.42%	22.40%	15.45%	6.08%	131.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.37	1.34	1.26	1.22	1.17	4.59	4.59	-18.23%
YoY %	2.24%	6.35%	3.28%	4.27%	-74.51%	0.00%	-	-
Horiz. %	29.85%	29.19%	27.45%	26.58%	25.49%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 361,600
RPS	35.39	31.60	39.04	34.67	32.22	27.07	25.84	5.37%
YoY %	11.99%	-19.06%	12.60%	7.60%	19.02%	4.76%	-	-
Horiz. %	136.96%	122.29%	151.08%	134.17%	124.69%	104.76%	100.00%	-
EPS	5.13	6.50	2.57	1.78	0.70	3.76	2.86	10.21%
YoY %	-21.08%	152.92%	44.38%	154.29%	-81.38%	31.47%	-	-
Horiz. %	179.37%	227.27%	89.86%	62.24%	24.48%	131.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3682	1.3399	1.2572	1.2166	1.1739	1.1391	1.1386	3.10%
YoY %	2.11%	6.58%	3.34%	3.64%	3.06%	0.04%	-	-
Horiz. %	120.17%	117.68%	110.42%	106.85%	103.10%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.42	0.47	0.60	0.59	0.51	0.67	0.34	-
P/RPS	1.19	1.49	1.53	1.70	1.59	0.61	0.33	23.80%
YoY %	-20.13%	-2.61%	-10.00%	6.92%	160.66%	84.85%	-	-
Horiz. %	360.61%	451.52%	463.64%	515.15%	481.82%	184.85%	100.00%	-
P/EPS	8.17	7.23	23.26	33.15	72.86	4.43	2.95	18.48%
YoY %	13.00%	-68.92%	-29.83%	-54.50%	1,544.70%	50.17%	-	-
Horiz. %	276.95%	245.08%	788.47%	1,123.73%	2,469.83%	150.17%	100.00%	-
EY	12.24	13.83	4.30	3.02	1.37	22.60	33.88	-15.59%
YoY %	-11.50%	221.63%	42.38%	120.44%	-93.94%	-33.29%	-	-
Horiz. %	36.13%	40.82%	12.69%	8.91%	4.04%	66.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.35	0.48	0.48	0.44	0.15	0.07	28.11%
YoY %	-11.43%	-27.08%	0.00%	9.09%	193.33%	114.29%	-	-
Horiz. %	442.86%	500.00%	685.71%	685.71%	628.57%	214.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	23/08/11	26/08/10	27/08/09	26/08/08	29/08/07	29/08/06	-
Price	0.52	0.49	0.49	0.62	0.44	0.73	0.36	-
P/RPS	1.47	1.55	1.25	1.78	1.37	0.67	0.35	26.99%
YoY %	-5.16%	24.00%	-29.78%	29.93%	104.48%	91.43%	-	-
Horiz. %	420.00%	442.86%	357.14%	508.57%	391.43%	191.43%	100.00%	-
P/EPS	10.12	7.54	18.99	34.83	62.86	4.82	3.13	21.57%
YoY %	34.22%	-60.29%	-45.48%	-44.59%	1,204.15%	53.99%	-	-
Horiz. %	323.32%	240.89%	606.71%	1,112.78%	2,008.31%	153.99%	100.00%	-
EY	9.88	13.27	5.27	2.87	1.59	20.74	32.00	-17.77%
YoY %	-25.55%	151.80%	83.62%	80.50%	-92.33%	-35.19%	-	-
Horiz. %	30.88%	41.47%	16.47%	8.97%	4.97%	64.81%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.37	0.39	0.51	0.38	0.16	0.08	29.62%
YoY %	2.70%	-5.13%	-23.53%	34.21%	137.50%	100.00%	-	-
Horiz. %	475.00%	462.50%	487.50%	637.50%	475.00%	200.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos