[AVALAND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.83%
YoY- -7.67%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 277,871 184,220 87,604 344,064 249,698 165,596 78,546 131.63%
PBT 19,491 13,637 6,702 21,084 14,486 10,707 5,300 137.68%
Tax -3,509 -2,195 -1,506 -1,534 -404 -1,958 -804 166.34%
NP 15,982 11,442 5,196 19,550 14,082 8,749 4,496 132.38%
-
NP to SH 15,982 11,442 5,196 19,550 14,082 8,749 4,496 132.38%
-
Tax Rate 18.00% 16.10% 22.47% 7.28% 2.79% 18.29% 15.17% -
Total Cost 261,889 172,778 82,408 324,514 235,616 156,847 74,050 131.59%
-
Net Worth 207,349 205,248 205,478 200,626 200,497 195,732 190,668 5.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,068 7,077 3,542 11,801 4,717 4,716 - -
Div Payout % 44.23% 61.86% 68.18% 60.37% 33.50% 53.91% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 207,349 205,248 205,478 200,626 200,497 195,732 190,668 5.73%
NOSH 235,625 235,917 236,181 236,031 235,879 235,822 235,392 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.75% 6.21% 5.93% 5.68% 5.64% 5.28% 5.72% -
ROE 7.71% 5.57% 2.53% 9.74% 7.02% 4.47% 2.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 117.93 78.09 37.09 145.77 105.86 70.22 33.37 131.47%
EPS 6.78 4.85 2.20 8.28 5.97 3.71 1.91 132.16%
DPS 3.00 3.00 1.50 5.00 2.00 2.00 0.00 -
NAPS 0.88 0.87 0.87 0.85 0.85 0.83 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 236,422
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.07 12.64 6.01 23.61 17.14 11.37 5.39 131.65%
EPS 1.10 0.79 0.36 1.34 0.97 0.60 0.31 132.10%
DPS 0.49 0.49 0.24 0.81 0.32 0.32 0.00 -
NAPS 0.1423 0.1409 0.141 0.1377 0.1376 0.1343 0.1309 5.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.08 0.72 0.68 0.64 0.57 0.73 0.75 -
P/RPS 0.92 0.92 1.83 0.44 0.54 1.04 2.25 -44.82%
P/EPS 15.92 14.85 30.91 7.73 9.55 19.68 39.27 -45.13%
EY 6.28 6.74 3.24 12.94 10.47 5.08 2.55 82.06%
DY 2.78 4.17 2.21 7.81 3.51 2.74 0.00 -
P/NAPS 1.23 0.83 0.78 0.75 0.67 0.88 0.93 20.42%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 -
Price 1.11 0.74 0.64 0.69 0.61 0.62 0.75 -
P/RPS 0.94 0.95 1.73 0.47 0.58 0.88 2.25 -44.02%
P/EPS 16.36 15.26 29.09 8.33 10.22 16.71 39.27 -44.13%
EY 6.11 6.55 3.44 12.00 9.79 5.98 2.55 78.77%
DY 2.70 4.05 2.34 7.25 3.28 3.23 0.00 -
P/NAPS 1.26 0.85 0.74 0.81 0.72 0.75 0.93 22.37%

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