[AUTOV] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -32.89%
YoY- -44.74%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 122,717 102,905 98,252 93,792 102,580 107,005 107,858 8.95%
PBT 8,393 8,033 8,008 9,180 12,743 14,798 15,782 -34.28%
Tax -2,467 -1,937 -1,816 -852 -756 -1,526 -416 226.56%
NP 5,925 6,096 6,192 8,328 11,987 13,272 15,366 -46.93%
-
NP to SH 5,304 5,348 5,512 7,628 11,367 12,613 14,734 -49.30%
-
Tax Rate 29.39% 24.11% 22.68% 9.28% 5.93% 10.31% 2.64% -
Total Cost 116,791 96,809 92,060 85,464 90,593 93,733 92,492 16.77%
-
Net Worth 70,183 48,756 47,505 47,692 45,812 44,574 42,491 39.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 875 1,167 - -
Div Payout % - - - - 7.70% 9.25% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 70,183 48,756 47,505 47,692 45,812 44,574 42,491 39.60%
NOSH 59,437 58,384 58,389 58,318 58,352 58,359 58,375 1.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.83% 5.92% 6.30% 8.88% 11.69% 12.40% 14.25% -
ROE 7.56% 10.97% 11.60% 15.99% 24.81% 28.30% 34.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 206.46 176.26 168.27 160.83 175.79 183.36 184.77 7.65%
EPS 8.92 9.16 9.44 13.08 19.48 21.61 25.24 -49.91%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 0.00 -
NAPS 1.1808 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 37.93%
Adjusted Per Share Value based on latest NOSH - 58,318
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 206.21 172.92 165.10 157.61 172.37 179.81 181.24 8.96%
EPS 8.91 8.99 9.26 12.82 19.10 21.20 24.76 -49.31%
DPS 0.00 0.00 0.00 0.00 1.47 1.96 0.00 -
NAPS 1.1794 0.8193 0.7983 0.8014 0.7698 0.749 0.714 39.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.64 1.54 1.40 1.16 0.94 0.81 -
P/RPS 0.79 0.93 0.92 0.87 0.66 0.51 0.44 47.56%
P/EPS 18.38 17.90 16.31 10.70 5.95 4.35 3.21 219.04%
EY 5.44 5.59 6.13 9.34 16.79 22.99 31.16 -68.66%
DY 0.00 0.00 0.00 0.00 1.29 2.13 0.00 -
P/NAPS 1.39 1.96 1.89 1.71 1.48 1.23 1.11 16.13%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 -
Price 1.90 1.66 1.84 1.39 1.42 1.20 0.86 -
P/RPS 0.92 0.94 1.09 0.86 0.81 0.65 0.47 56.28%
P/EPS 21.29 18.12 19.49 10.63 7.29 5.55 3.41 237.93%
EY 4.70 5.52 5.13 9.41 13.72 18.01 29.35 -70.41%
DY 0.00 0.00 0.00 0.00 1.06 1.67 0.00 -
P/NAPS 1.61 1.99 2.26 1.70 1.81 1.57 1.18 22.94%

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