[AVALAND] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 26.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 344,064 323,147 315,899 309,431 230,885 157,436 80,582 162.49%
PBT 21,101 22,462 24,394 24,356 19,056 11,080 5,369 148.42%
Tax -1,534 -1,237 -3,610 -3,020 -2,216 -1,383 -564 94.49%
NP 19,567 21,225 20,784 21,336 16,840 9,697 4,805 154.35%
-
NP to SH 19,567 21,225 20,784 21,336 16,840 9,697 4,805 154.35%
-
Tax Rate 7.27% 5.51% 14.80% 12.40% 11.63% 12.48% 10.50% -
Total Cost 324,497 301,922 295,115 288,095 214,045 147,739 75,777 163.00%
-
Net Worth 200,959 200,577 196,110 190,668 189,699 174,084 169,717 11.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,818 9,409 9,409 4,683 4,683 - - -
Div Payout % 60.40% 44.33% 45.27% 21.95% 27.81% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,959 200,577 196,110 190,668 189,699 174,084 169,717 11.88%
NOSH 236,422 235,973 236,277 235,392 234,196 220,360 220,412 4.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.69% 6.57% 6.58% 6.90% 7.29% 6.16% 5.96% -
ROE 9.74% 10.58% 10.60% 11.19% 8.88% 5.57% 2.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 145.53 136.94 133.70 131.45 98.59 71.44 36.56 150.53%
EPS 8.28 8.99 8.80 9.06 7.19 4.40 2.18 142.84%
DPS 5.00 4.00 3.98 1.99 2.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.81 0.81 0.79 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 235,392
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.61 22.18 21.68 21.24 15.85 10.81 5.53 162.48%
EPS 1.34 1.46 1.43 1.46 1.16 0.67 0.33 153.87%
DPS 0.81 0.65 0.65 0.32 0.32 0.00 0.00 -
NAPS 0.1379 0.1377 0.1346 0.1309 0.1302 0.1195 0.1165 11.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.64 0.57 0.73 0.75 0.76 0.00 0.00 -
P/RPS 0.44 0.42 0.55 0.57 0.77 0.00 0.00 -
P/EPS 7.73 6.34 8.30 8.27 10.57 0.00 0.00 -
EY 12.93 15.78 12.05 12.09 9.46 0.00 0.00 -
DY 7.81 7.02 5.46 2.65 2.63 0.00 0.00 -
P/NAPS 0.75 0.67 0.88 0.93 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 23/08/11 23/05/11 - - - -
Price 0.69 0.61 0.62 0.75 0.00 0.00 0.00 -
P/RPS 0.47 0.45 0.46 0.57 0.00 0.00 0.00 -
P/EPS 8.34 6.78 7.05 8.27 0.00 0.00 0.00 -
EY 11.99 14.75 14.19 12.09 0.00 0.00 0.00 -
DY 7.25 6.56 6.42 2.65 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.75 0.93 0.00 0.00 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