[AMVERTON] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.28%
YoY- 53.25%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 113,795 100,521 94,220 102,747 143,547 98,757 132,876 -2.54%
PBT 18,921 30,321 15,507 13,776 9,612 7,171 17,024 1.77%
Tax -2,395 -5,675 -2,733 -4,022 -3,708 -3,652 -8,116 -18.39%
NP 16,526 24,646 12,774 9,754 5,904 3,519 8,908 10.83%
-
NP to SH 14,709 22,899 11,580 9,048 5,904 3,519 8,908 8.70%
-
Tax Rate 12.66% 18.72% 17.62% 29.20% 38.58% 50.93% 47.67% -
Total Cost 97,269 75,875 81,446 92,993 137,643 95,238 123,968 -3.95%
-
Net Worth 426,286 415,214 417,228 372,919 458,495 449,499 437,672 -0.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 2,716 2,721 - - - - -
Div Payout % - 11.86% 23.50% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 426,286 415,214 417,228 372,919 458,495 449,499 437,672 -0.43%
NOSH 364,347 361,056 90,505 90,734 180,510 181,249 182,363 12.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.52% 24.52% 13.56% 9.49% 4.11% 3.56% 6.70% -
ROE 3.45% 5.51% 2.78% 2.43% 1.29% 0.78% 2.04% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.23 27.84 104.10 113.24 79.52 54.49 72.86 -13.15%
EPS 4.04 6.34 12.79 9.97 3.27 1.94 4.88 -3.09%
DPS 0.00 0.75 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 4.61 4.11 2.54 2.48 2.40 -11.27%
Adjusted Per Share Value based on latest NOSH - 90,734
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.17 27.54 25.81 28.14 39.32 27.05 36.40 -2.54%
EPS 4.03 6.27 3.17 2.48 1.62 0.96 2.44 8.71%
DPS 0.00 0.74 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.1677 1.1374 1.1429 1.0215 1.2559 1.2313 1.1989 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.92 0.35 0.39 0.73 0.65 0.43 -
P/RPS 1.44 3.30 0.34 0.34 0.92 1.19 0.59 16.01%
P/EPS 11.15 14.51 2.74 3.91 22.32 33.48 8.80 4.01%
EY 8.97 6.89 36.56 25.57 4.48 2.99 11.36 -3.85%
DY 0.00 0.82 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.80 0.08 0.09 0.29 0.26 0.18 13.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 23/11/07 29/11/06 23/11/05 26/11/04 28/11/03 25/11/02 -
Price 0.31 0.96 0.34 0.40 0.69 0.85 0.42 -
P/RPS 0.99 3.45 0.33 0.35 0.87 1.56 0.58 9.31%
P/EPS 7.68 15.14 2.66 4.01 21.10 43.78 8.60 -1.86%
EY 13.02 6.61 37.63 24.93 4.74 2.28 11.63 1.89%
DY 0.00 0.78 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.83 0.07 0.10 0.27 0.34 0.17 7.33%

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