[AMVERTON] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.47%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 121,418 153,712 141,791 140,197 139,740 125,283 142,265 -2.60%
PBT 30,627 52,360 45,475 37,859 33,752 15,763 18,337 8.92%
Tax -4,606 -13,037 -12,375 -9,259 -6,262 -4,083 -3,734 3.55%
NP 26,021 39,323 33,100 28,600 27,490 11,680 14,603 10.10%
-
NP to SH 23,851 34,948 32,079 27,133 25,741 10,524 13,649 9.74%
-
Tax Rate 15.04% 24.90% 27.21% 24.46% 18.55% 25.90% 20.36% -
Total Cost 95,397 114,389 108,691 111,597 112,250 113,603 127,662 -4.73%
-
Net Worth 598,704 580,451 547,596 518,390 489,185 463,357 455,537 4.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 5,475 - - - - -
Div Payout % - - 17.07% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 598,704 580,451 547,596 518,390 489,185 463,357 455,537 4.65%
NOSH 365,064 365,064 365,064 365,064 365,064 364,848 364,430 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.43% 25.58% 23.34% 20.40% 19.67% 9.32% 10.26% -
ROE 3.98% 6.02% 5.86% 5.23% 5.26% 2.27% 3.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.26 42.11 38.84 38.40 38.28 34.34 39.04 -2.63%
EPS 6.53 9.57 8.79 7.43 7.05 2.88 3.75 9.68%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.50 1.42 1.34 1.27 1.25 4.62%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.26 42.11 38.84 38.40 38.28 34.32 38.97 -2.60%
EPS 6.53 9.57 8.79 7.43 7.05 2.88 3.74 9.72%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.50 1.42 1.34 1.2693 1.2478 4.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.87 0.80 0.975 0.47 0.44 0.51 0.60 -
P/RPS 2.62 1.90 2.51 1.22 1.15 1.49 1.54 9.25%
P/EPS 13.32 8.36 11.10 6.32 6.24 17.68 16.02 -3.02%
EY 7.51 11.97 9.01 15.81 16.03 5.66 6.24 3.13%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.65 0.33 0.33 0.40 0.48 1.66%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.79 0.92 1.07 0.57 0.47 0.49 0.65 -
P/RPS 2.38 2.18 2.75 1.48 1.23 1.43 1.67 6.07%
P/EPS 12.09 9.61 12.18 7.67 6.67 16.99 17.36 -5.84%
EY 8.27 10.41 8.21 13.04 15.00 5.89 5.76 6.21%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.71 0.40 0.35 0.39 0.52 -1.32%

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