[AVALAND] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -79.25%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 622,969 420,931 293,030 155,274 654,908 495,241 345,075 48.31%
PBT 93,732 71,239 50,843 21,593 119,295 99,189 71,540 19.75%
Tax -30,075 -25,679 -10,489 -5,540 -41,927 -34,897 -26,579 8.59%
NP 63,657 45,560 40,354 16,053 77,368 64,292 44,961 26.11%
-
NP to SH 63,659 45,561 40,355 16,055 77,367 64,293 44,962 26.11%
-
Tax Rate 32.09% 36.05% 20.63% 25.66% 35.15% 35.18% 37.15% -
Total Cost 559,312 375,371 252,676 139,221 577,540 430,949 300,114 51.49%
-
Net Worth 787,518 0 761,667 734,127 721,174 707,431 694,084 8.79%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 787,518 0 761,667 734,127 721,174 707,431 694,084 8.79%
NOSH 1,334,777 1,418,874 1,336,258 1,334,777 1,335,507 1,334,777 1,334,777 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.22% 10.82% 13.77% 10.34% 11.81% 12.98% 13.03% -
ROE 8.08% 0.00% 5.30% 2.19% 10.73% 9.09% 6.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.67 29.67 21.93 11.63 49.04 37.10 25.85 48.32%
EPS 4.77 3.41 3.02 1.20 5.80 4.82 3.37 26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.00 0.57 0.55 0.54 0.53 0.52 8.79%
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.76 28.89 20.11 10.66 44.95 33.99 23.68 48.34%
EPS 4.37 3.13 2.77 1.10 5.31 4.41 3.09 26.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.00 0.5228 0.5039 0.495 0.4855 0.4764 8.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.92 1.17 0.98 1.13 1.19 1.23 1.30 -
P/RPS 1.97 3.94 4.47 9.71 2.43 3.32 5.03 -46.50%
P/EPS 19.29 36.44 32.45 93.95 20.54 25.54 38.59 -37.04%
EY 5.18 2.74 3.08 1.06 4.87 3.92 2.59 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.72 2.05 2.20 2.32 2.50 -26.99%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 28/11/16 24/08/16 25/05/16 24/02/16 -
Price 0.92 0.94 1.18 0.895 1.17 1.20 1.24 -
P/RPS 1.97 3.17 5.38 7.69 2.39 3.23 4.80 -44.80%
P/EPS 19.29 29.27 39.07 74.41 20.20 24.91 36.81 -35.02%
EY 5.18 3.42 2.56 1.34 4.95 4.01 2.72 53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 2.07 1.63 2.17 2.26 2.38 -24.56%

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