[AVALAND] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.56%
YoY- 1.14%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 186,150 282,766 370,370 372,237 362,688 353,122 344,064 -33.62%
PBT 89,041 94,849 28,866 26,106 24,031 22,503 21,101 161.35%
Tax -1,703 -2,392 -3,838 -4,639 -1,771 -2,236 -1,534 7.22%
NP 87,338 92,457 25,028 21,467 22,260 20,267 19,567 171.34%
-
NP to SH 87,338 92,457 25,028 21,467 22,260 20,267 19,567 171.34%
-
Tax Rate 1.91% 2.52% 13.30% 17.77% 7.37% 9.94% 7.27% -
Total Cost 98,812 190,309 345,342 350,770 340,428 332,855 324,497 -54.77%
-
Net Worth 148,443 148,443 212,062 207,349 205,057 205,478 200,959 -18.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,535 7,078 14,170 14,170 15,360 11,818 -
Div Payout % - 3.82% 28.28% 66.01% 63.66% 75.79% 60.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 148,443 148,443 212,062 207,349 205,057 205,478 200,959 -18.30%
NOSH 235,625 235,625 235,625 235,625 235,698 236,181 236,422 -0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 46.92% 32.70% 6.76% 5.77% 6.14% 5.74% 5.69% -
ROE 58.84% 62.28% 11.80% 10.35% 10.86% 9.86% 9.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.00 120.01 157.19 157.98 153.88 149.51 145.53 -33.47%
EPS 37.07 39.24 10.62 9.11 9.44 8.58 8.28 171.88%
DPS 0.00 1.50 3.00 6.00 6.00 6.50 5.00 -
NAPS 0.63 0.63 0.90 0.88 0.87 0.87 0.85 -18.11%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.78 19.41 25.42 25.55 24.89 24.24 23.61 -33.60%
EPS 5.99 6.35 1.72 1.47 1.53 1.39 1.34 171.60%
DPS 0.00 0.24 0.49 0.97 0.97 1.05 0.81 -
NAPS 0.1019 0.1019 0.1455 0.1423 0.1407 0.141 0.1379 -18.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.61 0.61 1.15 1.08 0.72 0.68 0.64 -
P/RPS 0.77 0.51 0.73 0.68 0.47 0.45 0.44 45.26%
P/EPS 1.65 1.55 10.83 11.85 7.62 7.92 7.73 -64.31%
EY 60.76 64.33 9.24 8.44 13.12 12.62 12.93 180.81%
DY 0.00 2.46 2.61 5.56 8.33 9.56 7.81 -
P/NAPS 0.97 0.97 1.28 1.23 0.83 0.78 0.75 18.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 -
Price 0.615 0.625 0.605 1.11 0.74 0.64 0.69 -
P/RPS 0.78 0.52 0.38 0.70 0.48 0.43 0.47 40.21%
P/EPS 1.66 1.59 5.70 12.18 7.84 7.46 8.34 -65.94%
EY 60.27 62.78 17.56 8.21 12.76 13.41 11.99 193.73%
DY 0.00 2.40 4.96 5.41 8.11 10.16 7.25 -
P/NAPS 0.98 0.99 0.67 1.26 0.85 0.74 0.81 13.55%

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