[AUTOV] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -9.88%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 102,905 98,252 93,792 102,580 107,005 107,858 106,004 -1.95%
PBT 8,033 8,008 9,180 12,743 14,798 15,782 14,704 -33.14%
Tax -1,937 -1,816 -852 -756 -1,526 -416 -340 218.64%
NP 6,096 6,192 8,328 11,987 13,272 15,366 14,364 -43.49%
-
NP to SH 5,348 5,512 7,628 11,367 12,613 14,734 13,804 -46.82%
-
Tax Rate 24.11% 22.68% 9.28% 5.93% 10.31% 2.64% 2.31% -
Total Cost 96,809 92,060 85,464 90,593 93,733 92,492 91,640 3.72%
-
Net Worth 48,756 47,505 47,692 45,812 44,574 42,491 39,461 15.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 875 1,167 - - -
Div Payout % - - - 7.70% 9.25% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 48,756 47,505 47,692 45,812 44,574 42,491 39,461 15.12%
NOSH 58,384 58,389 58,318 58,352 58,359 58,375 58,392 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.92% 6.30% 8.88% 11.69% 12.40% 14.25% 13.55% -
ROE 10.97% 11.60% 15.99% 24.81% 28.30% 34.68% 34.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 176.26 168.27 160.83 175.79 183.36 184.77 181.54 -1.94%
EPS 9.16 9.44 13.08 19.48 21.61 25.24 23.64 -46.81%
DPS 0.00 0.00 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 0.6758 15.13%
Adjusted Per Share Value based on latest NOSH - 58,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 172.92 165.10 157.61 172.37 179.81 181.24 178.13 -1.95%
EPS 8.99 9.26 12.82 19.10 21.20 24.76 23.20 -46.81%
DPS 0.00 0.00 0.00 1.47 1.96 0.00 0.00 -
NAPS 0.8193 0.7983 0.8014 0.7698 0.749 0.714 0.6631 15.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.64 1.54 1.40 1.16 0.94 0.81 0.85 -
P/RPS 0.93 0.92 0.87 0.66 0.51 0.44 0.47 57.54%
P/EPS 17.90 16.31 10.70 5.95 4.35 3.21 3.60 191.03%
EY 5.59 6.13 9.34 16.79 22.99 31.16 27.81 -65.65%
DY 0.00 0.00 0.00 1.29 2.13 0.00 0.00 -
P/NAPS 1.96 1.89 1.71 1.48 1.23 1.11 1.26 34.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 -
Price 1.66 1.84 1.39 1.42 1.20 0.86 0.83 -
P/RPS 0.94 1.09 0.86 0.81 0.65 0.47 0.46 60.96%
P/EPS 18.12 19.49 10.63 7.29 5.55 3.41 3.51 198.40%
EY 5.52 5.13 9.41 13.72 18.01 29.35 28.48 -66.47%
DY 0.00 0.00 0.00 1.06 1.67 0.00 0.00 -
P/NAPS 1.99 2.26 1.70 1.81 1.57 1.18 1.23 37.77%

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