[AUTOV] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 20.16%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 77,179 49,126 23,448 102,580 80,254 53,929 26,501 103.80%
PBT 6,025 4,004 2,295 12,743 11,099 7,891 3,676 38.97%
Tax -1,453 -908 -213 -756 -1,145 -208 -85 562.44%
NP 4,572 3,096 2,082 11,987 9,954 7,683 3,591 17.45%
-
NP to SH 4,011 2,756 1,907 11,367 9,460 7,367 3,451 10.53%
-
Tax Rate 24.12% 22.68% 9.28% 5.93% 10.32% 2.64% 2.31% -
Total Cost 72,607 46,030 21,366 90,593 70,300 46,246 22,910 115.60%
-
Net Worth 48,756 47,505 47,692 45,812 44,574 42,491 39,461 15.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 875 875 - - -
Div Payout % - - - 7.70% 9.25% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 48,756 47,505 47,692 45,812 44,574 42,491 39,461 15.12%
NOSH 58,384 58,389 58,318 58,352 58,359 58,375 58,392 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.92% 6.30% 8.88% 11.69% 12.40% 14.25% 13.55% -
ROE 8.23% 5.80% 4.00% 24.81% 21.22% 17.34% 8.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.19 84.13 40.21 175.79 137.52 92.38 45.38 103.83%
EPS 6.87 4.72 3.27 19.48 16.21 12.62 5.91 10.54%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 0.6758 15.13%
Adjusted Per Share Value based on latest NOSH - 58,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 129.69 82.55 39.40 172.37 134.86 90.62 44.53 103.80%
EPS 6.74 4.63 3.20 19.10 15.90 12.38 5.80 10.52%
DPS 0.00 0.00 0.00 1.47 1.47 0.00 0.00 -
NAPS 0.8193 0.7983 0.8014 0.7698 0.749 0.714 0.6631 15.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.64 1.54 1.40 1.16 0.94 0.81 0.85 -
P/RPS 1.24 1.83 3.48 0.66 0.68 0.88 1.87 -23.93%
P/EPS 23.87 32.63 42.81 5.95 5.80 6.42 14.38 40.15%
EY 4.19 3.06 2.34 16.79 17.24 15.58 6.95 -28.61%
DY 0.00 0.00 0.00 1.29 1.60 0.00 0.00 -
P/NAPS 1.96 1.89 1.71 1.48 1.23 1.11 1.26 34.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 -
Price 1.66 1.84 1.39 1.42 1.20 0.86 0.83 -
P/RPS 1.26 2.19 3.46 0.81 0.87 0.93 1.83 -22.00%
P/EPS 24.16 38.98 42.51 7.29 7.40 6.81 14.04 43.55%
EY 4.14 2.57 2.35 13.72 13.51 14.67 7.12 -30.31%
DY 0.00 0.00 0.00 1.06 1.25 0.00 0.00 -
P/NAPS 1.99 2.26 1.70 1.81 1.57 1.18 1.23 37.77%

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