[AMVERTON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 121.6%
YoY- 174.82%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,842 129,497 134,046 143,514 119,773 102,073 90,644 6.83%
PBT 32,598 28,612 15,854 18,506 8,385 23,581 15,938 12.65%
Tax -8,198 -4,276 -3,986 -3,264 -1,581 -5,956 -3,054 17.87%
NP 24,400 24,336 11,868 15,242 6,804 17,625 12,884 11.21%
-
NP to SH 22,726 22,417 10,821 14,360 5,225 15,980 11,734 11.63%
-
Tax Rate 25.15% 14.94% 25.14% 17.64% 18.86% 25.26% 19.16% -
Total Cost 110,442 105,161 122,178 128,272 112,969 84,448 77,760 6.01%
-
Net Worth 507,438 481,413 464,293 449,656 424,558 416,397 417,413 3.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 507,438 481,413 464,293 449,656 424,558 416,397 417,413 3.30%
NOSH 365,064 364,707 365,585 362,626 362,870 361,056 90,545 26.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.10% 18.79% 8.85% 10.62% 5.68% 17.27% 14.21% -
ROE 4.48% 4.66% 2.33% 3.19% 1.23% 3.84% 2.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.94 35.51 36.67 39.58 33.01 28.19 100.11 -15.29%
EPS 6.23 6.15 2.96 3.96 1.44 4.41 12.96 -11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.32 1.27 1.24 1.17 1.15 4.61 -18.09%
Adjusted Per Share Value based on latest NOSH - 362,019
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.94 35.47 36.72 39.31 32.81 27.96 24.83 6.83%
EPS 6.23 6.14 2.96 3.93 1.43 4.38 3.21 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.3187 1.2718 1.2317 1.163 1.1406 1.1434 3.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.47 0.435 0.47 0.75 0.45 0.92 0.35 -
P/RPS 1.27 1.23 1.28 1.90 1.36 3.26 0.35 23.93%
P/EPS 7.55 7.08 15.88 18.94 31.25 20.85 2.70 18.67%
EY 13.25 14.13 6.30 5.28 3.20 4.80 37.03 -15.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.37 0.60 0.38 0.80 0.08 27.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.49 0.42 0.56 0.60 0.31 0.96 0.34 -
P/RPS 1.33 1.18 1.53 1.52 0.94 3.41 0.34 25.49%
P/EPS 7.87 6.83 18.92 15.15 21.53 21.75 2.62 20.09%
EY 12.70 14.63 5.29 6.60 4.65 4.60 38.12 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.44 0.48 0.26 0.83 0.07 30.73%

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