[AVALAND] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.59%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,499 186,150 282,766 370,370 372,237 362,688 353,122 -59.02%
PBT 84,352 89,041 94,849 28,866 26,106 24,031 22,503 141.11%
Tax -389 -1,703 -2,392 -3,838 -4,639 -1,771 -2,236 -68.80%
NP 83,963 87,338 92,457 25,028 21,467 22,260 20,267 157.72%
-
NP to SH 83,963 87,338 92,457 25,028 21,467 22,260 20,267 157.72%
-
Tax Rate 0.46% 1.91% 2.52% 13.30% 17.77% 7.37% 9.94% -
Total Cost 8,536 98,812 190,309 345,342 350,770 340,428 332,855 -91.28%
-
Net Worth 150,799 148,443 148,443 212,062 207,349 205,057 205,478 -18.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,535 7,078 14,170 14,170 15,360 -
Div Payout % - - 3.82% 28.28% 66.01% 63.66% 75.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,799 148,443 148,443 212,062 207,349 205,057 205,478 -18.62%
NOSH 235,625 235,625 235,625 235,625 235,625 235,698 236,181 -0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 90.77% 46.92% 32.70% 6.76% 5.77% 6.14% 5.74% -
ROE 55.68% 58.84% 62.28% 11.80% 10.35% 10.86% 9.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.26 79.00 120.01 157.19 157.98 153.88 149.51 -58.96%
EPS 35.63 37.07 39.24 10.62 9.11 9.44 8.58 158.13%
DPS 0.00 0.00 1.50 3.00 6.00 6.00 6.50 -
NAPS 0.64 0.63 0.63 0.90 0.88 0.87 0.87 -18.49%
Adjusted Per Share Value based on latest NOSH - 235,625
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.35 12.78 19.41 25.42 25.55 24.89 24.24 -59.02%
EPS 5.76 5.99 6.35 1.72 1.47 1.53 1.39 157.76%
DPS 0.00 0.00 0.24 0.49 0.97 0.97 1.05 -
NAPS 0.1035 0.1019 0.1019 0.1455 0.1423 0.1407 0.141 -18.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.645 0.61 0.61 1.15 1.08 0.72 0.68 -
P/RPS 1.64 0.77 0.51 0.73 0.68 0.47 0.45 136.63%
P/EPS 1.81 1.65 1.55 10.83 11.85 7.62 7.92 -62.58%
EY 55.25 60.76 64.33 9.24 8.44 13.12 12.62 167.37%
DY 0.00 0.00 2.46 2.61 5.56 8.33 9.56 -
P/NAPS 1.01 0.97 0.97 1.28 1.23 0.83 0.78 18.78%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/13 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 22/05/12 -
Price 0.675 0.615 0.625 0.605 1.11 0.74 0.64 -
P/RPS 1.72 0.78 0.52 0.38 0.70 0.48 0.43 151.77%
P/EPS 1.89 1.66 1.59 5.70 12.18 7.84 7.46 -59.92%
EY 52.79 60.27 62.78 17.56 8.21 12.76 13.41 149.10%
DY 0.00 0.00 2.40 4.96 5.41 8.11 10.16 -
P/NAPS 1.05 0.98 0.99 0.67 1.26 0.85 0.74 26.24%

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