[AVALAND] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 60.96%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 184,220 87,604 344,064 249,698 165,596 78,546 308,240 -29.07%
PBT 13,637 6,702 21,084 14,486 10,707 5,300 24,207 -31.81%
Tax -2,195 -1,506 -1,534 -404 -1,958 -804 -3,032 -19.39%
NP 11,442 5,196 19,550 14,082 8,749 4,496 21,175 -33.68%
-
NP to SH 11,442 5,196 19,550 14,082 8,749 4,496 21,175 -33.68%
-
Tax Rate 16.10% 22.47% 7.28% 2.79% 18.29% 15.17% 12.53% -
Total Cost 172,778 82,408 324,514 235,616 156,847 74,050 287,065 -28.73%
-
Net Worth 205,248 205,478 200,626 200,497 195,732 190,668 181,116 8.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,077 3,542 11,801 4,717 4,716 - 4,472 35.83%
Div Payout % 61.86% 68.18% 60.37% 33.50% 53.91% - 21.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 205,248 205,478 200,626 200,497 195,732 190,668 181,116 8.70%
NOSH 235,917 236,181 236,031 235,879 235,822 235,392 223,600 3.64%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.21% 5.93% 5.68% 5.64% 5.28% 5.72% 6.87% -
ROE 5.57% 2.53% 9.74% 7.02% 4.47% 2.36% 11.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 78.09 37.09 145.77 105.86 70.22 33.37 137.85 -31.56%
EPS 4.85 2.20 8.28 5.97 3.71 1.91 9.47 -36.01%
DPS 3.00 1.50 5.00 2.00 2.00 0.00 2.00 31.06%
NAPS 0.87 0.87 0.85 0.85 0.83 0.81 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 235,973
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.64 6.01 23.61 17.14 11.37 5.39 21.16 -29.09%
EPS 0.79 0.36 1.34 0.97 0.60 0.31 1.45 -33.31%
DPS 0.49 0.24 0.81 0.32 0.32 0.00 0.31 35.73%
NAPS 0.1409 0.141 0.1377 0.1376 0.1343 0.1309 0.1243 8.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.72 0.68 0.64 0.57 0.73 0.75 0.76 -
P/RPS 0.92 1.83 0.44 0.54 1.04 2.25 0.55 40.95%
P/EPS 14.85 30.91 7.73 9.55 19.68 39.27 8.03 50.71%
EY 6.74 3.24 12.94 10.47 5.08 2.55 12.46 -33.63%
DY 4.17 2.21 7.81 3.51 2.74 0.00 2.63 36.01%
P/NAPS 0.83 0.78 0.75 0.67 0.88 0.93 0.94 -7.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 21/02/11 -
Price 0.74 0.64 0.69 0.61 0.62 0.75 0.76 -
P/RPS 0.95 1.73 0.47 0.58 0.88 2.25 0.55 44.00%
P/EPS 15.26 29.09 8.33 10.22 16.71 39.27 8.03 53.48%
EY 6.55 3.44 12.00 9.79 5.98 2.55 12.46 -34.89%
DY 4.05 2.34 7.25 3.28 3.23 0.00 2.63 33.38%
P/NAPS 0.85 0.74 0.81 0.72 0.75 0.93 0.94 -6.49%

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