[AMVERTON] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 82.04%
YoY- -6.26%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 96,002 94,608 133,223 118,075 112,540 141,332 77,828 3.55%
PBT 24,699 13,361 12,794 6,504 12,179 20,291 9,041 18.22%
Tax -3,413 -2,173 -5,427 -2,206 -7,594 -9,381 -3,013 2.09%
NP 21,286 11,188 7,367 4,298 4,585 10,910 6,028 23.38%
-
NP to SH 19,772 9,867 7,367 4,298 4,585 10,919 5,273 24.62%
-
Tax Rate 13.82% 16.26% 42.42% 33.92% 62.35% 46.23% 33.33% -
Total Cost 74,716 83,420 125,856 113,777 107,955 130,422 71,800 0.66%
-
Net Worth 411,007 396,360 367,761 457,599 436,971 434,083 419,399 -0.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,716 2,721 - - - - - -
Div Payout % 13.74% 27.58% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 411,007 396,360 367,761 457,599 436,971 434,083 419,399 -0.33%
NOSH 90,530 90,700 90,805 180,869 181,315 181,624 179,999 -10.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.17% 11.83% 5.53% 3.64% 4.07% 7.72% 7.75% -
ROE 4.81% 2.49% 2.00% 0.94% 1.05% 2.52% 1.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.04 104.31 146.71 65.28 62.07 77.82 43.24 16.11%
EPS 21.84 10.88 8.11 2.38 2.53 6.01 2.93 39.74%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.37 4.05 2.53 2.41 2.39 2.33 11.75%
Adjusted Per Share Value based on latest NOSH - 180,869
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.30 25.92 36.49 32.34 30.83 38.71 21.32 3.55%
EPS 5.42 2.70 2.02 1.18 1.26 2.99 1.44 24.70%
DPS 0.74 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1259 1.0857 1.0074 1.2535 1.197 1.1891 1.1488 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.42 0.34 0.41 0.83 0.35 0.56 0.39 -
P/RPS 0.40 0.33 0.28 1.27 0.56 0.72 0.90 -12.63%
P/EPS 1.92 3.13 5.05 34.93 13.84 9.31 13.31 -27.57%
EY 52.00 32.00 19.79 2.86 7.22 10.74 7.51 38.03%
DY 7.14 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.10 0.33 0.15 0.23 0.17 -10.05%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 31/05/05 28/05/04 29/05/03 24/05/02 30/05/01 -
Price 0.63 0.34 0.35 0.69 0.38 0.62 0.41 -
P/RPS 0.59 0.33 0.24 1.06 0.61 0.80 0.95 -7.62%
P/EPS 2.88 3.13 4.31 29.04 15.03 10.31 14.00 -23.15%
EY 34.67 32.00 23.18 3.44 6.65 9.70 7.14 30.11%
DY 4.76 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.08 0.09 0.27 0.16 0.26 0.18 -4.10%

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