[AVALAND] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.42%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 370,370 277,871 184,220 87,604 344,064 249,698 165,596 70.60%
PBT 28,866 19,491 13,637 6,702 21,084 14,486 10,707 93.12%
Tax -3,838 -3,509 -2,195 -1,506 -1,534 -404 -1,958 56.30%
NP 25,028 15,982 11,442 5,196 19,550 14,082 8,749 100.87%
-
NP to SH 25,028 15,982 11,442 5,196 19,550 14,082 8,749 100.87%
-
Tax Rate 13.30% 18.00% 16.10% 22.47% 7.28% 2.79% 18.29% -
Total Cost 345,342 261,889 172,778 82,408 324,514 235,616 156,847 68.84%
-
Net Worth 212,062 207,349 205,248 205,478 200,626 200,497 195,732 5.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,068 7,068 7,077 3,542 11,801 4,717 4,716 30.80%
Div Payout % 28.24% 44.23% 61.86% 68.18% 60.37% 33.50% 53.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 212,062 207,349 205,248 205,478 200,626 200,497 195,732 5.46%
NOSH 235,625 235,625 235,917 236,181 236,031 235,879 235,822 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.76% 5.75% 6.21% 5.93% 5.68% 5.64% 5.28% -
ROE 11.80% 7.71% 5.57% 2.53% 9.74% 7.02% 4.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.19 117.93 78.09 37.09 145.77 105.86 70.22 70.70%
EPS 10.61 6.78 4.85 2.20 8.28 5.97 3.71 100.83%
DPS 3.00 3.00 3.00 1.50 5.00 2.00 2.00 30.87%
NAPS 0.90 0.88 0.87 0.87 0.85 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 236,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.42 19.07 12.64 6.01 23.61 17.14 11.37 70.56%
EPS 1.72 1.10 0.79 0.36 1.34 0.97 0.60 101.15%
DPS 0.49 0.49 0.49 0.24 0.81 0.32 0.32 32.67%
NAPS 0.1455 0.1423 0.1409 0.141 0.1377 0.1376 0.1343 5.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.15 1.08 0.72 0.68 0.64 0.57 0.73 -
P/RPS 0.73 0.92 0.92 1.83 0.44 0.54 1.04 -20.93%
P/EPS 10.83 15.92 14.85 30.91 7.73 9.55 19.68 -32.72%
EY 9.24 6.28 6.74 3.24 12.94 10.47 5.08 48.73%
DY 2.61 2.78 4.17 2.21 7.81 3.51 2.74 -3.17%
P/NAPS 1.28 1.23 0.83 0.78 0.75 0.67 0.88 28.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 -
Price 0.605 1.11 0.74 0.64 0.69 0.61 0.62 -
P/RPS 0.38 0.94 0.95 1.73 0.47 0.58 0.88 -42.72%
P/EPS 5.70 16.36 15.26 29.09 8.33 10.22 16.71 -51.02%
EY 17.56 6.11 6.55 3.44 12.00 9.79 5.98 104.39%
DY 4.96 2.70 4.05 2.34 7.25 3.28 3.23 32.92%
P/NAPS 0.67 1.26 0.85 0.74 0.81 0.72 0.75 -7.21%

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