[AMVERTON] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 140.6%
YoY- -62.33%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,980 96,554 138,746 104,366 123,197 137,988 68,679 4.98%
PBT 24,398 12,365 11,959 3,890 14,632 21,016 10,836 14.47%
Tax -4,357 -2,116 -4,847 -1,391 -7,998 -10,925 -3,516 3.63%
NP 20,041 10,249 7,112 2,499 6,634 10,091 7,320 18.26%
-
NP to SH 18,680 8,544 7,112 2,499 6,634 10,091 7,320 16.89%
-
Tax Rate 17.86% 17.11% 40.53% 35.76% 54.66% 51.98% 32.45% -
Total Cost 71,939 86,305 131,634 101,867 116,563 127,897 61,359 2.68%
-
Net Worth 409,291 409,472 463,608 457,476 438,796 431,177 380,122 1.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,358 2,264 - - - - - -
Div Payout % 7.27% 26.51% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 409,291 409,472 463,608 457,476 438,796 431,177 380,122 1.23%
NOSH 90,551 90,591 181,097 181,538 181,320 181,166 163,142 -9.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.79% 10.61% 5.13% 2.39% 5.38% 7.31% 10.66% -
ROE 4.56% 2.09% 1.53% 0.55% 1.51% 2.34% 1.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.58 106.58 76.61 57.49 67.94 76.17 42.10 15.80%
EPS 20.63 9.44 3.93 1.38 3.66 5.57 4.51 28.82%
DPS 1.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.52 4.52 2.56 2.52 2.42 2.38 2.33 11.67%
Adjusted Per Share Value based on latest NOSH - 181,724
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.20 26.45 38.01 28.59 33.75 37.80 18.81 4.99%
EPS 5.12 2.34 1.95 0.68 1.82 2.76 2.01 16.85%
DPS 0.37 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1212 1.1216 1.2699 1.2531 1.202 1.1811 1.0412 1.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.36 0.37 0.62 0.70 0.40 0.45 0.51 -
P/RPS 0.35 0.35 0.81 1.22 0.59 0.59 1.21 -18.66%
P/EPS 1.75 3.92 15.79 50.85 10.93 8.08 11.37 -26.78%
EY 57.30 25.49 6.33 1.97 9.15 12.38 8.80 36.63%
DY 4.17 6.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.24 0.28 0.17 0.19 0.22 -15.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.38 0.35 0.61 0.94 0.38 0.50 0.47 -
P/RPS 0.37 0.33 0.80 1.64 0.56 0.66 1.12 -16.84%
P/EPS 1.84 3.71 15.53 68.29 10.39 8.98 10.48 -25.16%
EY 54.29 26.95 6.44 1.46 9.63 11.14 9.55 33.57%
DY 3.95 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.24 0.37 0.16 0.21 0.20 -14.15%

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