[AVALAND] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.3%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 368,440 350,416 344,064 332,930 331,192 314,184 308,240 12.64%
PBT 27,274 26,808 21,084 19,314 21,414 21,200 24,207 8.28%
Tax -4,390 -6,024 -1,534 -538 -3,916 -3,216 -3,032 28.01%
NP 22,884 20,784 19,550 18,776 17,498 17,984 21,175 5.31%
-
NP to SH 22,884 20,784 19,550 18,776 17,498 17,984 21,175 5.31%
-
Tax Rate 16.10% 22.47% 7.28% 2.79% 18.29% 15.17% 12.53% -
Total Cost 345,556 329,632 324,514 314,154 313,694 296,200 287,065 13.17%
-
Net Worth 205,248 205,478 200,626 200,497 195,732 190,668 181,116 8.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,155 14,170 11,801 6,290 9,432 - 4,472 115.72%
Div Payout % 61.86% 68.18% 60.37% 33.50% 53.91% - 21.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 205,248 205,478 200,626 200,497 195,732 190,668 181,116 8.70%
NOSH 235,917 236,181 236,031 235,879 235,822 235,392 223,600 3.64%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.21% 5.93% 5.68% 5.64% 5.28% 5.72% 6.87% -
ROE 11.15% 10.11% 9.74% 9.36% 8.94% 9.43% 11.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 156.17 148.37 145.77 141.14 140.44 133.47 137.85 8.68%
EPS 9.70 8.80 8.28 7.96 7.42 7.64 9.47 1.61%
DPS 6.00 6.00 5.00 2.67 4.00 0.00 2.00 108.14%
NAPS 0.87 0.87 0.85 0.85 0.83 0.81 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 235,973
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.29 24.05 23.61 22.85 22.73 21.56 21.16 12.63%
EPS 1.57 1.43 1.34 1.29 1.20 1.23 1.45 5.44%
DPS 0.97 0.97 0.81 0.43 0.65 0.00 0.31 114.07%
NAPS 0.1409 0.141 0.1377 0.1376 0.1343 0.1309 0.1243 8.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.72 0.68 0.64 0.57 0.73 0.75 0.76 -
P/RPS 0.46 0.46 0.44 0.40 0.52 0.56 0.55 -11.24%
P/EPS 7.42 7.73 7.73 7.16 9.84 9.82 8.03 -5.13%
EY 13.47 12.94 12.94 13.96 10.16 10.19 12.46 5.33%
DY 8.33 8.82 7.81 4.68 5.48 0.00 2.63 115.82%
P/NAPS 0.83 0.78 0.75 0.67 0.88 0.93 0.94 -7.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 21/02/11 -
Price 0.74 0.64 0.69 0.61 0.62 0.75 0.76 -
P/RPS 0.47 0.43 0.47 0.43 0.44 0.56 0.55 -9.95%
P/EPS 7.63 7.27 8.33 7.66 8.36 9.82 8.03 -3.35%
EY 13.11 13.75 12.00 13.05 11.97 10.19 12.46 3.45%
DY 8.11 9.38 7.25 4.37 6.45 0.00 2.63 112.00%
P/NAPS 0.85 0.74 0.81 0.72 0.75 0.93 0.94 -6.49%

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