[AMVERTON] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 70.23%
YoY- 121.77%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 142,265 121,945 100,521 91,948 95,861 141,823 104,848 5.21%
PBT 18,337 21,920 30,321 24,587 12,620 12,041 3,781 30.07%
Tax -3,734 -1,852 -5,675 -3,499 -2,693 -4,779 -1,420 17.46%
NP 14,603 20,068 24,646 21,088 9,927 7,262 2,361 35.44%
-
NP to SH 13,649 18,660 22,899 19,713 8,889 7,262 2,361 33.93%
-
Tax Rate 20.36% 8.45% 18.72% 14.23% 21.34% 39.69% 37.56% -
Total Cost 127,662 101,877 75,875 70,860 85,934 134,561 102,487 3.72%
-
Net Worth 455,537 438,669 362,150 427,463 373,081 464,434 465,213 -0.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 4,079 - - - -
Div Payout % - - - 20.69% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 455,537 438,669 362,150 427,463 373,081 464,434 465,213 -0.34%
NOSH 364,430 362,536 362,150 90,564 90,553 181,419 181,724 12.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.26% 16.46% 24.52% 22.93% 10.36% 5.12% 2.25% -
ROE 3.00% 4.25% 6.32% 4.61% 2.38% 1.56% 0.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.04 33.64 27.76 101.53 105.86 78.17 57.70 -6.29%
EPS 3.75 5.15 6.32 21.77 9.82 4.00 1.30 19.29%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.00 4.72 4.12 2.56 2.56 -11.25%
Adjusted Per Share Value based on latest NOSH - 90,564
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.97 33.40 27.54 25.19 26.26 38.85 28.72 5.21%
EPS 3.74 5.11 6.27 5.40 2.43 1.99 0.65 33.82%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 1.2478 1.2016 0.992 1.1709 1.022 1.2722 1.2743 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.32 0.84 0.36 0.37 0.62 0.70 -
P/RPS 1.54 0.95 3.03 0.35 0.35 0.79 1.21 4.09%
P/EPS 16.02 6.22 13.28 1.65 3.77 15.49 53.88 -18.28%
EY 6.24 16.08 7.53 60.46 26.53 6.46 1.86 22.32%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 0.48 0.26 0.84 0.08 0.09 0.24 0.27 10.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 -
Price 0.65 0.50 0.62 0.38 0.35 0.61 0.94 -
P/RPS 1.67 1.49 2.23 0.37 0.33 0.78 1.63 0.40%
P/EPS 17.36 9.71 9.81 1.75 3.57 15.24 72.35 -21.15%
EY 5.76 10.29 10.20 57.28 28.05 6.56 1.38 26.86%
DY 0.00 0.00 0.00 11.84 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.62 0.08 0.08 0.24 0.37 5.83%

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