[AMVERTON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.27%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 118,598 151,940 128,525 134,842 129,497 134,046 143,514 -3.12%
PBT 28,225 43,782 37,168 32,598 28,612 15,854 18,506 7.28%
Tax -7,641 -9,892 -10,006 -8,198 -4,276 -3,986 -3,264 15.22%
NP 20,584 33,890 27,161 24,400 24,336 11,868 15,242 5.13%
-
NP to SH 19,201 30,577 25,776 22,726 22,417 10,821 14,360 4.95%
-
Tax Rate 27.07% 22.59% 26.92% 25.15% 14.94% 25.14% 17.64% -
Total Cost 98,014 118,049 101,364 110,442 105,161 122,178 128,272 -4.38%
-
Net Worth 587,753 565,849 536,644 507,438 481,413 464,293 449,656 4.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 587,753 565,849 536,644 507,438 481,413 464,293 449,656 4.56%
NOSH 365,064 365,064 365,064 365,064 364,707 365,585 362,626 0.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.36% 22.31% 21.13% 18.10% 18.79% 8.85% 10.62% -
ROE 3.27% 5.40% 4.80% 4.48% 4.66% 2.33% 3.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.49 41.62 35.21 36.94 35.51 36.67 39.58 -3.23%
EPS 5.25 8.37 7.07 6.23 6.15 2.96 3.96 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.55 1.47 1.39 1.32 1.27 1.24 4.44%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.49 41.62 35.21 36.94 35.47 36.72 39.31 -3.12%
EPS 5.25 8.37 7.07 6.23 6.14 2.96 3.93 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.55 1.47 1.39 1.3187 1.2718 1.2317 4.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.87 1.29 0.95 0.47 0.435 0.47 0.75 -
P/RPS 2.68 3.10 2.70 1.27 1.23 1.28 1.90 5.89%
P/EPS 16.54 15.40 13.45 7.55 7.08 15.88 18.94 -2.23%
EY 6.05 6.49 7.43 13.25 14.13 6.30 5.28 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.83 0.65 0.34 0.33 0.37 0.60 -1.73%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 -
Price 0.88 1.03 0.93 0.49 0.42 0.56 0.60 -
P/RPS 2.71 2.47 2.64 1.33 1.18 1.53 1.52 10.11%
P/EPS 16.73 12.30 13.17 7.87 6.83 18.92 15.15 1.66%
EY 5.98 8.13 7.59 12.70 14.63 5.29 6.60 -1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.63 0.35 0.32 0.44 0.48 2.29%

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