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

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.54%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 112,491 77,179 49,126 23,448 102,580 80,254 53,929 63.03%
PBT 7,694 6,025 4,004 2,295 12,743 11,099 7,891 -1.66%
Tax -2,262 -1,453 -908 -213 -756 -1,145 -208 388.72%
NP 5,432 4,572 3,096 2,082 11,987 9,954 7,683 -20.58%
-
NP to SH 4,862 4,011 2,756 1,907 11,367 9,460 7,367 -24.14%
-
Tax Rate 29.40% 24.12% 22.68% 9.28% 5.93% 10.32% 2.64% -
Total Cost 107,059 72,607 46,030 21,366 90,593 70,300 46,246 74.73%
-
Net Worth 70,183 48,756 47,505 47,692 45,812 44,574 42,491 39.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 875 875 - -
Div Payout % - - - - 7.70% 9.25% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 70,183 48,756 47,505 47,692 45,812 44,574 42,491 39.60%
NOSH 59,437 58,384 58,389 58,318 58,352 58,359 58,375 1.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.83% 5.92% 6.30% 8.88% 11.69% 12.40% 14.25% -
ROE 6.93% 8.23% 5.80% 4.00% 24.81% 21.22% 17.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 189.26 132.19 84.13 40.21 175.79 137.52 92.38 61.09%
EPS 8.18 6.87 4.72 3.27 19.48 16.21 12.62 -25.04%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.1808 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 37.93%
Adjusted Per Share Value based on latest NOSH - 58,372
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 189.03 129.69 82.55 39.40 172.37 134.86 90.62 63.03%
EPS 8.17 6.74 4.63 3.20 19.10 15.90 12.38 -24.14%
DPS 0.00 0.00 0.00 0.00 1.47 1.47 0.00 -
NAPS 1.1794 0.8193 0.7983 0.8014 0.7698 0.749 0.714 39.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.64 1.54 1.40 1.16 0.94 0.81 -
P/RPS 0.87 1.24 1.83 3.48 0.66 0.68 0.88 -0.75%
P/EPS 20.05 23.87 32.63 42.81 5.95 5.80 6.42 113.21%
EY 4.99 4.19 3.06 2.34 16.79 17.24 15.58 -53.09%
DY 0.00 0.00 0.00 0.00 1.29 1.60 0.00 -
P/NAPS 1.39 1.96 1.89 1.71 1.48 1.23 1.11 16.13%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 -
Price 1.90 1.66 1.84 1.39 1.42 1.20 0.86 -
P/RPS 1.00 1.26 2.19 3.46 0.81 0.87 0.93 4.94%
P/EPS 23.23 24.16 38.98 42.51 7.29 7.40 6.81 126.09%
EY 4.31 4.14 2.57 2.35 13.72 13.51 14.67 -55.70%
DY 0.00 0.00 0.00 0.00 1.06 1.25 0.00 -
P/NAPS 1.61 1.99 2.26 1.70 1.81 1.57 1.18 22.94%

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