[AUTOV] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.39%
YoY- 176.61%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 98,252 93,792 102,580 107,005 107,858 106,004 86,590 8.81%
PBT 8,008 9,180 12,743 14,798 15,782 14,704 6,824 11.28%
Tax -1,816 -852 -756 -1,526 -416 -340 348 -
NP 6,192 8,328 11,987 13,272 15,366 14,364 7,172 -9.35%
-
NP to SH 5,512 7,628 11,367 12,613 14,734 13,804 6,779 -12.91%
-
Tax Rate 22.68% 9.28% 5.93% 10.31% 2.64% 2.31% -5.10% -
Total Cost 92,060 85,464 90,593 93,733 92,492 91,640 79,418 10.37%
-
Net Worth 47,505 47,692 45,812 44,574 42,491 39,461 35,982 20.40%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 875 1,167 - - 2,042 -
Div Payout % - - 7.70% 9.25% - - 30.13% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 47,505 47,692 45,812 44,574 42,491 39,461 35,982 20.40%
NOSH 58,389 58,318 58,352 58,359 58,375 58,392 58,356 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.30% 8.88% 11.69% 12.40% 14.25% 13.55% 8.28% -
ROE 11.60% 15.99% 24.81% 28.30% 34.68% 34.98% 18.84% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 168.27 160.83 175.79 183.36 184.77 181.54 148.38 8.77%
EPS 9.44 13.08 19.48 21.61 25.24 23.64 11.62 -12.96%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 3.50 -
NAPS 0.8136 0.8178 0.7851 0.7638 0.7279 0.6758 0.6166 20.36%
Adjusted Per Share Value based on latest NOSH - 58,305
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.10 157.61 172.37 179.81 181.24 178.13 145.50 8.81%
EPS 9.26 12.82 19.10 21.20 24.76 23.20 11.39 -12.92%
DPS 0.00 0.00 1.47 1.96 0.00 0.00 3.43 -
NAPS 0.7983 0.8014 0.7698 0.749 0.714 0.6631 0.6046 20.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.40 1.16 0.94 0.81 0.85 0.88 -
P/RPS 0.92 0.87 0.66 0.51 0.44 0.47 0.59 34.57%
P/EPS 16.31 10.70 5.95 4.35 3.21 3.60 7.58 66.90%
EY 6.13 9.34 16.79 22.99 31.16 27.81 13.20 -40.11%
DY 0.00 0.00 1.29 2.13 0.00 0.00 3.98 -
P/NAPS 1.89 1.71 1.48 1.23 1.11 1.26 1.43 20.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 -
Price 1.84 1.39 1.42 1.20 0.86 0.83 0.72 -
P/RPS 1.09 0.86 0.81 0.65 0.47 0.46 0.49 70.65%
P/EPS 19.49 10.63 7.29 5.55 3.41 3.51 6.20 115.04%
EY 5.13 9.41 13.72 18.01 29.35 28.48 16.13 -53.50%
DY 0.00 0.00 1.06 1.67 0.00 0.00 4.86 -
P/NAPS 2.26 1.70 1.81 1.57 1.18 1.23 1.17 55.28%

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