[AVALAND] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 1.37%
YoY- 37.81%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 624,728 654,908 770,003 689,899 691,205 619,666 344,904 48.43%
PBT 111,448 119,295 144,821 107,866 106,046 94,958 49,193 72.23%
Tax -34,812 -41,927 -54,216 -44,857 -42,565 -31,403 -12,084 102.07%
NP 76,636 77,368 90,605 63,009 63,481 63,555 37,109 61.95%
-
NP to SH 77,960 77,367 90,607 63,014 62,162 63,559 37,112 63.80%
-
Tax Rate 31.24% 35.15% 37.44% 41.59% 40.14% 33.07% 24.56% -
Total Cost 548,092 577,540 679,398 626,890 627,724 556,111 307,795 46.75%
-
Net Worth 735,854 718,200 0 694,084 654,040 666,780 4,399 2907.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 735,854 718,200 0 694,084 654,040 666,780 4,399 2907.75%
NOSH 1,334,777 1,334,777 1,334,777 1,334,777 1,334,777 1,334,777 220,000 231.56%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.27% 11.81% 11.77% 9.13% 9.18% 10.26% 10.76% -
ROE 10.59% 10.77% 0.00% 9.08% 9.50% 9.53% 843.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.69 49.24 57.76 51.69 51.78 46.47 156.77 -55.30%
EPS 5.83 5.82 6.80 4.72 4.66 4.77 16.87 -50.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.00 0.52 0.49 0.50 0.02 805.59%
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.88 44.95 52.85 47.35 47.44 42.53 23.67 48.44%
EPS 5.35 5.31 6.22 4.32 4.27 4.36 2.55 63.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.505 0.4929 0.00 0.4764 0.4489 0.4576 0.003 2920.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.13 1.19 1.23 1.30 1.15 1.25 0.62 -
P/RPS 2.42 2.42 2.13 2.52 2.22 2.69 0.40 230.93%
P/EPS 19.39 20.46 18.10 27.54 24.69 26.23 3.68 201.88%
EY 5.16 4.89 5.53 3.63 4.05 3.81 27.21 -66.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.20 0.00 2.50 2.35 2.50 31.00 -83.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 25/05/16 24/02/16 30/11/15 25/08/15 07/05/15 -
Price 0.895 1.17 1.20 1.24 1.38 1.10 1.32 -
P/RPS 1.92 2.38 2.08 2.40 2.66 2.37 0.84 73.25%
P/EPS 15.36 20.11 17.66 26.27 29.63 23.08 7.82 56.64%
EY 6.51 4.97 5.66 3.81 3.37 4.33 12.78 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.17 0.00 2.38 2.82 2.20 66.00 -91.46%

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