[AMVERTON] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.53%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 100,521 94,220 102,747 143,547 98,757 132,876 118,174 -2.65%
PBT 30,321 15,507 13,776 9,612 7,171 17,024 11,821 16.99%
Tax -5,675 -2,733 -4,022 -3,708 -3,652 -8,116 -6,780 -2.92%
NP 24,646 12,774 9,754 5,904 3,519 8,908 5,041 30.26%
-
NP to SH 22,899 11,580 9,048 5,904 3,519 8,908 4,295 32.15%
-
Tax Rate 18.72% 17.62% 29.20% 38.58% 50.93% 47.67% 57.36% -
Total Cost 75,875 81,446 92,993 137,643 95,238 123,968 113,133 -6.43%
-
Net Worth 415,214 417,228 372,919 458,495 449,499 437,672 426,195 -0.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,716 2,721 - - - - - -
Div Payout % 11.86% 23.50% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 415,214 417,228 372,919 458,495 449,499 437,672 426,195 -0.43%
NOSH 361,056 90,505 90,734 180,510 181,249 182,363 181,360 12.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.52% 13.56% 9.49% 4.11% 3.56% 6.70% 4.27% -
ROE 5.51% 2.78% 2.43% 1.29% 0.78% 2.04% 1.01% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.84 104.10 113.24 79.52 54.49 72.86 65.16 -13.20%
EPS 6.34 12.79 9.97 3.27 1.94 4.88 2.37 17.81%
DPS 0.75 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 4.61 4.11 2.54 2.48 2.40 2.35 -11.22%
Adjusted Per Share Value based on latest NOSH - 180,510
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.54 25.81 28.14 39.32 27.05 36.40 32.37 -2.65%
EPS 6.27 3.17 2.48 1.62 0.96 2.44 1.18 32.08%
DPS 0.74 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1374 1.1429 1.0215 1.2559 1.2313 1.1989 1.1675 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.35 0.39 0.73 0.65 0.43 0.38 -
P/RPS 3.30 0.34 0.34 0.92 1.19 0.59 0.58 33.59%
P/EPS 14.51 2.74 3.91 22.32 33.48 8.80 16.05 -1.66%
EY 6.89 36.56 25.57 4.48 2.99 11.36 6.23 1.69%
DY 0.82 8.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.08 0.09 0.29 0.26 0.18 0.16 30.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 29/11/06 23/11/05 26/11/04 28/11/03 25/11/02 29/11/01 -
Price 0.96 0.34 0.40 0.69 0.85 0.42 0.42 -
P/RPS 3.45 0.33 0.35 0.87 1.56 0.58 0.64 32.39%
P/EPS 15.14 2.66 4.01 21.10 43.78 8.60 17.73 -2.59%
EY 6.61 37.63 24.93 4.74 2.28 11.63 5.64 2.67%
DY 0.78 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.07 0.10 0.27 0.34 0.17 0.18 28.99%

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