[AUTOV] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.47%
YoY- 80.54%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,448 26,325 26,325 27,428 26,501 25,699 22,027 4.25%
PBT 2,295 3,214 3,214 4,215 3,676 3,124 1,654 24.42%
Tax -213 -937 -937 -123 -85 469 17 -
NP 2,082 2,277 2,277 4,092 3,591 3,593 1,671 15.80%
-
NP to SH 1,907 2,099 2,099 3,916 3,451 3,360 1,654 9.96%
-
Tax Rate 9.28% 29.15% 29.15% 2.92% 2.31% -15.01% -1.03% -
Total Cost 21,366 24,048 24,048 23,336 22,910 22,106 20,356 3.28%
-
Net Worth 47,692 45,781 44,533 42,480 39,461 35,968 33,331 27.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 874 - - 11 - -
Div Payout % - - 41.67% - - 0.35% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 47,692 45,781 44,533 42,480 39,461 35,968 33,331 27.00%
NOSH 58,318 58,312 58,305 58,360 58,392 58,333 58,445 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.88% 8.65% 8.65% 14.92% 13.55% 13.98% 7.59% -
ROE 4.00% 4.58% 4.71% 9.22% 8.75% 9.34% 4.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.21 45.14 45.15 47.00 45.38 44.06 37.69 4.41%
EPS 3.27 3.60 3.60 6.71 5.91 5.76 2.83 10.12%
DPS 0.00 0.00 1.50 0.00 0.00 0.02 0.00 -
NAPS 0.8178 0.7851 0.7638 0.7279 0.6758 0.6166 0.5703 27.19%
Adjusted Per Share Value based on latest NOSH - 58,360
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.40 44.24 44.24 46.09 44.53 43.18 37.01 4.26%
EPS 3.20 3.53 3.53 6.58 5.80 5.65 2.78 9.84%
DPS 0.00 0.00 1.47 0.00 0.00 0.02 0.00 -
NAPS 0.8014 0.7693 0.7483 0.7138 0.6631 0.6044 0.5601 27.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.40 1.16 0.94 0.81 0.85 0.88 0.68 -
P/RPS 3.48 2.57 2.08 1.72 1.87 2.00 1.80 55.25%
P/EPS 42.81 32.23 26.11 12.07 14.38 15.28 24.03 47.01%
EY 2.34 3.10 3.83 8.28 6.95 6.55 4.16 -31.88%
DY 0.00 0.00 1.60 0.00 0.00 0.02 0.00 -
P/NAPS 1.71 1.48 1.23 1.11 1.26 1.43 1.19 27.36%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 -
Price 1.39 1.42 1.20 0.86 0.83 0.72 0.67 -
P/RPS 3.46 3.15 2.66 1.83 1.83 1.63 1.78 55.81%
P/EPS 42.51 39.45 33.33 12.82 14.04 12.50 23.67 47.80%
EY 2.35 2.53 3.00 7.80 7.12 8.00 4.22 -32.33%
DY 0.00 0.00 1.25 0.00 0.00 0.03 0.00 -
P/NAPS 1.70 1.81 1.57 1.18 1.23 1.17 1.17 28.31%

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