[AUTOV] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.66%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 107,005 107,858 106,004 86,590 81,188 77,728 54,672 56.40%
PBT 14,798 15,782 14,704 6,824 4,934 4,094 -1,500 -
Tax -1,526 -416 -340 348 -160 -274 0 -
NP 13,272 15,366 14,364 7,172 4,774 3,820 -1,500 -
-
NP to SH 12,613 14,734 13,804 6,779 4,560 3,532 -1,604 -
-
Tax Rate 10.31% 2.64% 2.31% -5.10% 3.24% 6.69% - -
Total Cost 93,733 92,492 91,640 79,418 76,413 73,908 56,172 40.64%
-
Net Worth 44,574 42,491 39,461 35,982 33,283 31,584 29,336 32.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,167 - - 2,042 - - - -
Div Payout % 9.25% - - 30.13% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,574 42,491 39,461 35,982 33,283 31,584 29,336 32.13%
NOSH 58,359 58,375 58,392 58,356 58,361 58,283 58,115 0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.40% 14.25% 13.55% 8.28% 5.88% 4.91% -2.74% -
ROE 28.30% 34.68% 34.98% 18.84% 13.70% 11.18% -5.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.36 184.77 181.54 148.38 139.11 133.36 94.07 55.97%
EPS 21.61 25.24 23.64 11.62 7.81 6.06 -2.76 -
DPS 2.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.7638 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 31.76%
Adjusted Per Share Value based on latest NOSH - 58,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 179.81 181.24 178.13 145.50 136.43 130.61 91.87 56.40%
EPS 21.20 24.76 23.20 11.39 7.66 5.94 -2.70 -
DPS 1.96 0.00 0.00 3.43 0.00 0.00 0.00 -
NAPS 0.749 0.714 0.6631 0.6046 0.5593 0.5307 0.493 32.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.94 0.81 0.85 0.88 0.68 0.53 0.49 -
P/RPS 0.51 0.44 0.47 0.59 0.49 0.40 0.52 -1.28%
P/EPS 4.35 3.21 3.60 7.58 8.70 8.75 -17.75 -
EY 22.99 31.16 27.81 13.20 11.49 11.43 -5.63 -
DY 2.13 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.26 1.43 1.19 0.98 0.97 17.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 -
Price 1.20 0.86 0.83 0.72 0.67 0.75 0.53 -
P/RPS 0.65 0.47 0.46 0.49 0.48 0.56 0.56 10.43%
P/EPS 5.55 3.41 3.51 6.20 8.58 12.38 -19.20 -
EY 18.01 29.35 28.48 16.13 11.66 8.08 -5.21 -
DY 1.67 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 1.57 1.18 1.23 1.17 1.17 1.38 1.05 30.72%

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