[AVALAND] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.31%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 370,370 370,494 368,440 350,416 344,064 332,930 331,192 7.70%
PBT 28,866 25,988 27,274 26,808 21,084 19,314 21,414 21.91%
Tax -3,838 -4,678 -4,390 -6,024 -1,534 -538 -3,916 -1.32%
NP 25,028 21,309 22,884 20,784 19,550 18,776 17,498 26.81%
-
NP to SH 25,028 21,309 22,884 20,784 19,550 18,776 17,498 26.81%
-
Tax Rate 13.30% 18.00% 16.10% 22.47% 7.28% 2.79% 18.29% -
Total Cost 345,342 349,185 345,556 329,632 324,514 314,154 313,694 6.58%
-
Net Worth 212,062 207,349 205,248 205,478 200,626 200,497 195,732 5.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,068 9,425 14,155 14,170 11,801 6,290 9,432 -17.42%
Div Payout % 28.24% 44.23% 61.86% 68.18% 60.37% 33.50% 53.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 212,062 207,349 205,248 205,478 200,626 200,497 195,732 5.46%
NOSH 235,625 235,625 235,917 236,181 236,031 235,879 235,822 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.76% 5.75% 6.21% 5.93% 5.68% 5.64% 5.28% -
ROE 11.80% 10.28% 11.15% 10.11% 9.74% 9.36% 8.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.19 157.24 156.17 148.37 145.77 141.14 140.44 7.76%
EPS 10.61 9.04 9.70 8.80 8.28 7.96 7.42 26.78%
DPS 3.00 4.00 6.00 6.00 5.00 2.67 4.00 -17.37%
NAPS 0.90 0.88 0.87 0.87 0.85 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 236,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.42 25.43 25.29 24.05 23.61 22.85 22.73 7.70%
EPS 1.72 1.46 1.57 1.43 1.34 1.29 1.20 26.98%
DPS 0.49 0.65 0.97 0.97 0.81 0.43 0.65 -17.09%
NAPS 0.1455 0.1423 0.1409 0.141 0.1377 0.1376 0.1343 5.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.15 1.08 0.72 0.68 0.64 0.57 0.73 -
P/RPS 0.73 0.69 0.46 0.46 0.44 0.40 0.52 25.24%
P/EPS 10.83 11.94 7.42 7.73 7.73 7.16 9.84 6.56%
EY 9.24 8.37 13.47 12.94 12.94 13.96 10.16 -6.10%
DY 2.61 3.70 8.33 8.82 7.81 4.68 5.48 -38.87%
P/NAPS 1.28 1.23 0.83 0.78 0.75 0.67 0.88 28.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 -
Price 0.605 1.11 0.74 0.64 0.69 0.61 0.62 -
P/RPS 0.38 0.71 0.47 0.43 0.47 0.43 0.44 -9.27%
P/EPS 5.70 12.27 7.63 7.27 8.33 7.66 8.36 -22.44%
EY 17.56 8.15 13.11 13.75 12.00 13.05 11.97 28.95%
DY 4.96 3.60 8.11 9.38 7.25 4.37 6.45 -15.99%
P/NAPS 0.67 1.26 0.85 0.74 0.81 0.72 0.75 -7.21%

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