[AUTOV] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 103.63%
YoY- 960.6%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 102,580 107,005 107,858 106,004 86,590 81,188 77,728 20.25%
PBT 12,743 14,798 15,782 14,704 6,824 4,934 4,094 112.74%
Tax -756 -1,526 -416 -340 348 -160 -274 96.35%
NP 11,987 13,272 15,366 14,364 7,172 4,774 3,820 113.89%
-
NP to SH 11,367 12,613 14,734 13,804 6,779 4,560 3,532 117.51%
-
Tax Rate 5.93% 10.31% 2.64% 2.31% -5.10% 3.24% 6.69% -
Total Cost 90,593 93,733 92,492 91,640 79,418 76,413 73,908 14.49%
-
Net Worth 45,812 44,574 42,491 39,461 35,982 33,283 31,584 28.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 875 1,167 - - 2,042 - - -
Div Payout % 7.70% 9.25% - - 30.13% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,812 44,574 42,491 39,461 35,982 33,283 31,584 28.05%
NOSH 58,352 58,359 58,375 58,392 58,356 58,361 58,283 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.69% 12.40% 14.25% 13.55% 8.28% 5.88% 4.91% -
ROE 24.81% 28.30% 34.68% 34.98% 18.84% 13.70% 11.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 175.79 183.36 184.77 181.54 148.38 139.11 133.36 20.16%
EPS 19.48 21.61 25.24 23.64 11.62 7.81 6.06 117.34%
DPS 1.50 2.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.7851 0.7638 0.7279 0.6758 0.6166 0.5703 0.5419 27.95%
Adjusted Per Share Value based on latest NOSH - 58,392
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 172.37 179.81 181.24 178.13 145.50 136.43 130.61 20.25%
EPS 19.10 21.20 24.76 23.20 11.39 7.66 5.94 117.39%
DPS 1.47 1.96 0.00 0.00 3.43 0.00 0.00 -
NAPS 0.7698 0.749 0.714 0.6631 0.6046 0.5593 0.5307 28.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 0.94 0.81 0.85 0.88 0.68 0.53 -
P/RPS 0.66 0.51 0.44 0.47 0.59 0.49 0.40 39.50%
P/EPS 5.95 4.35 3.21 3.60 7.58 8.70 8.75 -22.61%
EY 16.79 22.99 31.16 27.81 13.20 11.49 11.43 29.13%
DY 1.29 2.13 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 1.48 1.23 1.11 1.26 1.43 1.19 0.98 31.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 -
Price 1.42 1.20 0.86 0.83 0.72 0.67 0.75 -
P/RPS 0.81 0.65 0.47 0.46 0.49 0.48 0.56 27.81%
P/EPS 7.29 5.55 3.41 3.51 6.20 8.58 12.38 -29.67%
EY 13.72 18.01 29.35 28.48 16.13 11.66 8.08 42.19%
DY 1.06 1.67 0.00 0.00 4.86 0.00 0.00 -
P/NAPS 1.81 1.57 1.18 1.23 1.17 1.17 1.38 19.76%

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