[AVALAND] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.12%
YoY- 118.88%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 362,688 353,122 344,064 323,147 315,899 309,431 230,885 35.16%
PBT 24,031 22,503 21,101 22,462 24,394 24,356 19,056 16.74%
Tax -1,771 -2,236 -1,534 -1,237 -3,610 -3,020 -2,216 -13.89%
NP 22,260 20,267 19,567 21,225 20,784 21,336 16,840 20.46%
-
NP to SH 22,260 20,267 19,567 21,225 20,784 21,336 16,840 20.46%
-
Tax Rate 7.37% 9.94% 7.27% 5.51% 14.80% 12.40% 11.63% -
Total Cost 340,428 332,855 324,497 301,922 295,115 288,095 214,045 36.29%
-
Net Worth 205,057 205,478 200,959 200,577 196,110 190,668 189,699 5.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,170 15,360 11,818 9,409 9,409 4,683 4,683 109.34%
Div Payout % 63.66% 75.79% 60.40% 44.33% 45.27% 21.95% 27.81% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 205,057 205,478 200,959 200,577 196,110 190,668 189,699 5.33%
NOSH 235,698 236,181 236,422 235,973 236,277 235,392 234,196 0.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.14% 5.74% 5.69% 6.57% 6.58% 6.90% 7.29% -
ROE 10.86% 9.86% 9.74% 10.58% 10.60% 11.19% 8.88% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 153.88 149.51 145.53 136.94 133.70 131.45 98.59 34.59%
EPS 9.44 8.58 8.28 8.99 8.80 9.06 7.19 19.92%
DPS 6.00 6.50 5.00 4.00 3.98 1.99 2.00 108.14%
NAPS 0.87 0.87 0.85 0.85 0.83 0.81 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 235,973
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.89 24.24 23.61 22.18 21.68 21.24 15.85 35.13%
EPS 1.53 1.39 1.34 1.46 1.43 1.46 1.16 20.28%
DPS 0.97 1.05 0.81 0.65 0.65 0.32 0.32 109.59%
NAPS 0.1407 0.141 0.1379 0.1377 0.1346 0.1309 0.1302 5.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.72 0.68 0.64 0.57 0.73 0.75 0.76 -
P/RPS 0.47 0.45 0.44 0.42 0.55 0.57 0.77 -28.06%
P/EPS 7.62 7.92 7.73 6.34 8.30 8.27 10.57 -19.61%
EY 13.12 12.62 12.93 15.78 12.05 12.09 9.46 24.38%
DY 8.33 9.56 7.81 7.02 5.46 2.65 2.63 115.82%
P/NAPS 0.83 0.78 0.75 0.67 0.88 0.93 0.94 -7.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 - -
Price 0.74 0.64 0.69 0.61 0.62 0.75 0.00 -
P/RPS 0.48 0.43 0.47 0.45 0.46 0.57 0.00 -
P/EPS 7.84 7.46 8.34 6.78 7.05 8.27 0.00 -
EY 12.76 13.41 11.99 14.75 14.19 12.09 0.00 -
DY 8.11 10.16 7.25 6.56 6.42 2.65 0.00 -
P/NAPS 0.85 0.74 0.81 0.72 0.75 0.93 0.00 -

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