[AVALAND] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.45%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 0 0 0 370,370 370,494 368,440 350,416 -
PBT 99,969 147,624 290,740 28,866 25,988 27,274 26,808 140.28%
Tax -80 -120 -240 -3,838 -4,678 -4,390 -6,024 -94.37%
NP 99,889 147,504 290,500 25,028 21,309 22,884 20,784 184.51%
-
NP to SH 99,889 147,504 290,500 25,028 21,309 22,884 20,784 184.51%
-
Tax Rate 0.08% 0.08% 0.08% 13.30% 18.00% 16.10% 22.47% -
Total Cost -99,889 -147,504 -290,500 345,342 349,185 345,556 329,632 -
-
Net Worth 150,799 148,443 148,443 212,062 207,349 205,248 205,478 -18.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,068 9,425 14,155 14,170 -
Div Payout % - - - 28.24% 44.23% 61.86% 68.18% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,799 148,443 148,443 212,062 207,349 205,248 205,478 -18.62%
NOSH 235,625 235,625 235,625 235,625 235,625 235,917 236,181 -0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.00% 0.00% 0.00% 6.76% 5.75% 6.21% 5.93% -
ROE 66.24% 99.37% 195.70% 11.80% 10.28% 11.15% 10.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 0.00 157.19 157.24 156.17 148.37 -
EPS 42.40 62.60 123.28 10.61 9.04 9.70 8.80 184.99%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 6.00 -
NAPS 0.64 0.63 0.63 0.90 0.88 0.87 0.87 -18.49%
Adjusted Per Share Value based on latest NOSH - 235,625
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 0.00 25.42 25.43 25.29 24.05 -
EPS 6.86 10.12 19.94 1.72 1.46 1.57 1.43 184.16%
DPS 0.00 0.00 0.00 0.49 0.65 0.97 0.97 -
NAPS 0.1035 0.1019 0.1019 0.1455 0.1423 0.1409 0.141 -18.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.645 0.61 0.61 1.15 1.08 0.72 0.68 -
P/RPS 0.00 0.00 0.00 0.73 0.69 0.46 0.46 -
P/EPS 1.52 0.97 0.49 10.83 11.94 7.42 7.73 -66.15%
EY 65.73 102.62 202.11 9.24 8.37 13.47 12.94 195.20%
DY 0.00 0.00 0.00 2.61 3.70 8.33 8.82 -
P/NAPS 1.01 0.97 0.97 1.28 1.23 0.83 0.78 18.78%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/13 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 22/05/12 -
Price 0.675 0.615 0.625 0.605 1.11 0.74 0.64 -
P/RPS 0.00 0.00 0.00 0.38 0.71 0.47 0.43 -
P/EPS 1.59 0.98 0.51 5.70 12.27 7.63 7.27 -63.66%
EY 62.80 101.79 197.26 17.56 8.15 13.11 13.75 175.02%
DY 0.00 0.00 0.00 4.96 3.60 8.11 9.38 -
P/NAPS 1.05 0.98 0.99 0.67 1.26 0.85 0.74 26.24%

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