[AVALAND] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.68%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 0 370,370 277,871 184,220 87,604 344,064 -
PBT 73,812 72,685 28,866 19,491 13,637 6,702 21,084 130.73%
Tax -60 -60 -3,838 -3,509 -2,195 -1,506 -1,534 -88.50%
NP 73,752 72,625 25,028 15,982 11,442 5,196 19,550 142.53%
-
NP to SH 73,752 72,625 25,028 15,982 11,442 5,196 19,550 142.53%
-
Tax Rate 0.08% 0.08% 13.30% 18.00% 16.10% 22.47% 7.28% -
Total Cost -73,752 -72,625 345,342 261,889 172,778 82,408 324,514 -
-
Net Worth 148,443 148,443 212,062 207,349 205,248 205,478 200,626 -18.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,068 7,068 7,077 3,542 11,801 -
Div Payout % - - 28.24% 44.23% 61.86% 68.18% 60.37% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 148,443 148,443 212,062 207,349 205,248 205,478 200,626 -18.20%
NOSH 235,625 235,625 235,625 235,625 235,917 236,181 236,031 -0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.00% 0.00% 6.76% 5.75% 6.21% 5.93% 5.68% -
ROE 49.68% 48.92% 11.80% 7.71% 5.57% 2.53% 9.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 0.00 157.19 117.93 78.09 37.09 145.77 -
EPS 31.30 30.82 10.61 6.78 4.85 2.20 8.28 142.86%
DPS 0.00 0.00 3.00 3.00 3.00 1.50 5.00 -
NAPS 0.63 0.63 0.90 0.88 0.87 0.87 0.85 -18.11%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 0.00 25.42 19.07 12.64 6.01 23.61 -
EPS 5.06 4.98 1.72 1.10 0.79 0.36 1.34 142.68%
DPS 0.00 0.00 0.49 0.49 0.49 0.24 0.81 -
NAPS 0.1019 0.1019 0.1455 0.1423 0.1409 0.141 0.1377 -18.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.61 0.61 1.15 1.08 0.72 0.68 0.64 -
P/RPS 0.00 0.00 0.73 0.92 0.92 1.83 0.44 -
P/EPS 1.95 1.98 10.83 15.92 14.85 30.91 7.73 -60.10%
EY 51.31 50.53 9.24 6.28 6.74 3.24 12.94 150.73%
DY 0.00 0.00 2.61 2.78 4.17 2.21 7.81 -
P/NAPS 0.97 0.97 1.28 1.23 0.83 0.78 0.75 18.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 -
Price 0.615 0.625 0.605 1.11 0.74 0.64 0.69 -
P/RPS 0.00 0.00 0.38 0.94 0.95 1.73 0.47 -
P/EPS 1.96 2.03 5.70 16.36 15.26 29.09 8.33 -61.92%
EY 50.90 49.32 17.56 6.11 6.55 3.44 12.00 162.26%
DY 0.00 0.00 4.96 2.70 4.05 2.34 7.25 -
P/NAPS 0.98 0.99 0.67 1.26 0.85 0.74 0.81 13.55%

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