[AUTOV] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.74%
YoY- 317.16%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 93,792 102,580 107,005 107,858 106,004 86,590 81,188 10.10%
PBT 9,180 12,743 14,798 15,782 14,704 6,824 4,934 51.33%
Tax -852 -756 -1,526 -416 -340 348 -160 205.25%
NP 8,328 11,987 13,272 15,366 14,364 7,172 4,774 44.96%
-
NP to SH 7,628 11,367 12,613 14,734 13,804 6,779 4,560 40.96%
-
Tax Rate 9.28% 5.93% 10.31% 2.64% 2.31% -5.10% 3.24% -
Total Cost 85,464 90,593 93,733 92,492 91,640 79,418 76,413 7.75%
-
Net Worth 47,692 45,812 44,574 42,491 39,461 35,982 33,283 27.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 875 1,167 - - 2,042 - -
Div Payout % - 7.70% 9.25% - - 30.13% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 47,692 45,812 44,574 42,491 39,461 35,982 33,283 27.12%
NOSH 58,318 58,352 58,359 58,375 58,392 58,356 58,361 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.88% 11.69% 12.40% 14.25% 13.55% 8.28% 5.88% -
ROE 15.99% 24.81% 28.30% 34.68% 34.98% 18.84% 13.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 160.83 175.79 183.36 184.77 181.54 148.38 139.11 10.16%
EPS 13.08 19.48 21.61 25.24 23.64 11.62 7.81 41.07%
DPS 0.00 1.50 2.00 0.00 0.00 3.50 0.00 -
NAPS 0.8178 0.7851 0.7638 0.7279 0.6758 0.6166 0.5703 27.19%
Adjusted Per Share Value based on latest NOSH - 58,360
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 157.61 172.37 179.81 181.24 178.13 145.50 136.43 10.10%
EPS 12.82 19.10 21.20 24.76 23.20 11.39 7.66 41.00%
DPS 0.00 1.47 1.96 0.00 0.00 3.43 0.00 -
NAPS 0.8014 0.7698 0.749 0.714 0.6631 0.6046 0.5593 27.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.40 1.16 0.94 0.81 0.85 0.88 0.68 -
P/RPS 0.87 0.66 0.51 0.44 0.47 0.59 0.49 46.67%
P/EPS 10.70 5.95 4.35 3.21 3.60 7.58 8.70 14.80%
EY 9.34 16.79 22.99 31.16 27.81 13.20 11.49 -12.91%
DY 0.00 1.29 2.13 0.00 0.00 3.98 0.00 -
P/NAPS 1.71 1.48 1.23 1.11 1.26 1.43 1.19 27.36%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 -
Price 1.39 1.42 1.20 0.86 0.83 0.72 0.67 -
P/RPS 0.86 0.81 0.65 0.47 0.46 0.49 0.48 47.56%
P/EPS 10.63 7.29 5.55 3.41 3.51 6.20 8.58 15.36%
EY 9.41 13.72 18.01 29.35 28.48 16.13 11.66 -13.32%
DY 0.00 1.06 1.67 0.00 0.00 4.86 0.00 -
P/NAPS 1.70 1.81 1.57 1.18 1.23 1.17 1.17 28.31%

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