[AUTOV] QoQ 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- 103.14%
YoY- 87.08%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 26,325 27,428 26,501 25,699 22,027 25,196 13,668 54.73%
PBT 3,214 4,215 3,676 3,124 1,654 2,424 -375 -
Tax -937 -123 -85 469 17 -137 0 -
NP 2,277 4,092 3,591 3,593 1,671 2,287 -375 -
-
NP to SH 2,099 3,916 3,451 3,360 1,654 2,169 -401 -
-
Tax Rate 29.15% 2.92% 2.31% -15.01% -1.03% 5.65% - -
Total Cost 24,048 23,336 22,910 22,106 20,356 22,909 14,043 43.08%
-
Net Worth 44,533 42,480 39,461 35,968 33,331 31,596 29,336 32.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 874 - - 11 - - - -
Div Payout % 41.67% - - 0.35% - - - -
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 44,533 42,480 39,461 35,968 33,331 31,596 29,336 32.05%
NOSH 58,305 58,360 58,392 58,333 58,445 58,306 58,115 0.21%
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 8.65% 14.92% 13.55% 13.98% 7.59% 9.08% -2.74% -
ROE 4.71% 9.22% 8.75% 9.34% 4.96% 6.86% -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 45.15 47.00 45.38 44.06 37.69 43.21 23.52 54.39%
EPS 3.60 6.71 5.91 5.76 2.83 3.72 -0.69 -
DPS 1.50 0.00 0.00 0.02 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 44.24 46.09 44.53 43.18 37.01 42.34 22.97 54.73%
EPS 3.53 6.58 5.80 5.65 2.78 3.64 -0.67 -
DPS 1.47 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.7483 0.7138 0.6631 0.6044 0.5601 0.5309 0.493 32.04%
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 2.08 1.72 1.87 2.00 1.80 1.23 2.08 0.00%
P/EPS 26.11 12.07 14.38 15.28 24.03 14.25 -71.01 -
EY 3.83 8.28 6.95 6.55 4.16 7.02 -1.41 -
DY 1.60 0.00 0.00 0.02 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 2.66 1.83 1.83 1.63 1.78 1.74 2.25 11.79%
P/EPS 33.33 12.82 14.04 12.50 23.67 20.16 -76.81 -
EY 3.00 7.80 7.12 8.00 4.22 4.96 -1.30 -
DY 1.25 0.00 0.00 0.03 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