[AVALAND] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.58%
YoY- -5.01%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 370,370 372,237 362,688 353,122 344,064 323,147 315,899 11.13%
PBT 28,866 26,106 24,031 22,503 21,101 22,462 24,394 11.81%
Tax -3,838 -4,639 -1,771 -2,236 -1,534 -1,237 -3,610 4.14%
NP 25,028 21,467 22,260 20,267 19,567 21,225 20,784 13.12%
-
NP to SH 25,028 21,467 22,260 20,267 19,567 21,225 20,784 13.12%
-
Tax Rate 13.30% 17.77% 7.37% 9.94% 7.27% 5.51% 14.80% -
Total Cost 345,342 350,770 340,428 332,855 324,497 301,922 295,115 10.99%
-
Net Worth 212,062 207,349 205,057 205,478 200,959 200,577 196,110 5.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,078 14,170 14,170 15,360 11,818 9,409 9,409 -17.21%
Div Payout % 28.28% 66.01% 63.66% 75.79% 60.40% 44.33% 45.27% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 212,062 207,349 205,057 205,478 200,959 200,577 196,110 5.32%
NOSH 235,625 235,625 235,698 236,181 236,422 235,973 236,277 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.76% 5.77% 6.14% 5.74% 5.69% 6.57% 6.58% -
ROE 11.80% 10.35% 10.86% 9.86% 9.74% 10.58% 10.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.19 157.98 153.88 149.51 145.53 136.94 133.70 11.33%
EPS 10.62 9.11 9.44 8.58 8.28 8.99 8.80 13.28%
DPS 3.00 6.00 6.00 6.50 5.00 4.00 3.98 -17.10%
NAPS 0.90 0.88 0.87 0.87 0.85 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 236,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.42 25.55 24.89 24.24 23.61 22.18 21.68 11.13%
EPS 1.72 1.47 1.53 1.39 1.34 1.46 1.43 13.03%
DPS 0.49 0.97 0.97 1.05 0.81 0.65 0.65 -17.09%
NAPS 0.1455 0.1423 0.1407 0.141 0.1379 0.1377 0.1346 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.15 1.08 0.72 0.68 0.64 0.57 0.73 -
P/RPS 0.73 0.68 0.47 0.45 0.44 0.42 0.55 20.67%
P/EPS 10.83 11.85 7.62 7.92 7.73 6.34 8.30 19.31%
EY 9.24 8.44 13.12 12.62 12.93 15.78 12.05 -16.15%
DY 2.61 5.56 8.33 9.56 7.81 7.02 5.46 -38.72%
P/NAPS 1.28 1.23 0.83 0.78 0.75 0.67 0.88 28.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 -
Price 0.605 1.11 0.74 0.64 0.69 0.61 0.62 -
P/RPS 0.38 0.70 0.48 0.43 0.47 0.45 0.46 -11.90%
P/EPS 5.70 12.18 7.84 7.46 8.34 6.78 7.05 -13.15%
EY 17.56 8.21 12.76 13.41 11.99 14.75 14.19 15.18%
DY 4.96 5.41 8.11 10.16 7.25 6.56 6.42 -15.73%
P/NAPS 0.67 1.26 0.85 0.74 0.81 0.72 0.75 -7.21%

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