[AUTOV] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 98.22%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 80,254 53,929 26,501 86,590 60,891 38,864 13,668 225.11%
PBT 11,099 7,891 3,676 6,824 3,701 2,047 -375 -
Tax -1,145 -208 -85 348 -120 -137 0 -
NP 9,954 7,683 3,591 7,172 3,581 1,910 -375 -
-
NP to SH 9,460 7,367 3,451 6,779 3,420 1,766 -401 -
-
Tax Rate 10.32% 2.64% 2.31% -5.10% 3.24% 6.69% - -
Total Cost 70,300 46,246 22,910 79,418 57,310 36,954 14,043 192.35%
-
Net Worth 44,574 42,491 39,461 35,982 33,283 31,584 29,336 32.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 875 - - 2,042 - - - -
Div Payout % 9.25% - - 30.13% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,574 42,491 39,461 35,982 33,283 31,584 29,336 32.13%
NOSH 58,359 58,375 58,392 58,356 58,361 58,283 58,115 0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.40% 14.25% 13.55% 8.28% 5.88% 4.91% -2.74% -
ROE 21.22% 17.34% 8.75% 18.84% 10.28% 5.59% -1.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 137.52 92.38 45.38 148.38 104.33 66.68 23.52 224.20%
EPS 16.21 12.62 5.91 11.62 5.86 3.03 -0.69 -
DPS 1.50 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.7638 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 31.76%
Adjusted Per Share Value based on latest NOSH - 58,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 134.86 90.62 44.53 145.50 102.32 65.31 22.97 225.09%
EPS 15.90 12.38 5.80 11.39 5.75 2.97 -0.67 -
DPS 1.47 0.00 0.00 3.43 0.00 0.00 0.00 -
NAPS 0.749 0.714 0.6631 0.6046 0.5593 0.5307 0.493 32.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.94 0.81 0.85 0.88 0.68 0.53 0.49 -
P/RPS 0.68 0.88 1.87 0.59 0.65 0.79 2.08 -52.51%
P/EPS 5.80 6.42 14.38 7.58 11.60 17.49 -71.01 -
EY 17.24 15.58 6.95 13.20 8.62 5.72 -1.41 -
DY 1.60 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.26 1.43 1.19 0.98 0.97 17.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 -
Price 1.20 0.86 0.83 0.72 0.67 0.75 0.53 -
P/RPS 0.87 0.93 1.83 0.49 0.64 1.12 2.25 -46.89%
P/EPS 7.40 6.81 14.04 6.20 11.43 24.75 -76.81 -
EY 13.51 14.67 7.12 16.13 8.75 4.04 -1.30 -
DY 1.25 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 1.57 1.18 1.23 1.17 1.17 1.38 1.05 30.72%

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