[AUTOV] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.17%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 99,423 86,590 74,635 69,668 60,089 61,763 57,578 43.97%
PBT 10,878 6,827 5,611 3,942 3,632 5,700 4,181 89.27%
Tax 264 349 -237 -427 -479 -795 -917 -
NP 11,142 7,176 5,374 3,515 3,153 4,905 3,264 126.88%
-
NP to SH 10,634 6,782 5,218 3,226 2,801 4,303 2,562 158.49%
-
Tax Rate -2.43% -5.11% 4.22% 10.83% 13.19% 13.95% 21.93% -
Total Cost 88,281 79,414 69,261 66,153 56,936 56,858 54,314 38.28%
-
Net Worth 39,461 35,968 33,331 31,596 29,336 30,094 32,353 14.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 11 11 - - - - - -
Div Payout % 0.11% 0.17% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 39,461 35,968 33,331 31,596 29,336 30,094 32,353 14.17%
NOSH 58,392 58,333 58,445 58,306 58,115 58,311 55,409 3.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.21% 8.29% 7.20% 5.05% 5.25% 7.94% 5.67% -
ROE 26.95% 18.86% 15.65% 10.21% 9.55% 14.30% 7.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 170.27 148.44 127.70 119.49 103.40 105.92 103.91 39.03%
EPS 18.21 11.63 8.93 5.53 4.82 7.38 4.62 149.73%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.6166 0.5703 0.5419 0.5048 0.5161 0.5839 10.24%
Adjusted Per Share Value based on latest NOSH - 58,306
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 167.07 145.50 125.41 117.07 100.97 103.79 96.75 43.98%
EPS 17.87 11.40 8.77 5.42 4.71 7.23 4.31 158.31%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6631 0.6044 0.5601 0.5309 0.493 0.5057 0.5437 14.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.85 0.88 0.68 0.53 0.49 0.50 0.60 -
P/RPS 0.50 0.59 0.53 0.44 0.47 0.47 0.58 -9.42%
P/EPS 4.67 7.57 7.62 9.58 10.17 6.78 12.98 -49.44%
EY 21.42 13.21 13.13 10.44 9.84 14.76 7.71 97.74%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.43 1.19 0.98 0.97 0.97 1.03 14.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 01/12/08 -
Price 0.83 0.72 0.67 0.75 0.53 0.50 0.45 -
P/RPS 0.49 0.49 0.52 0.63 0.51 0.47 0.43 9.10%
P/EPS 4.56 6.19 7.50 13.56 11.00 6.78 9.73 -39.69%
EY 21.94 16.15 13.33 7.38 9.09 14.76 10.27 65.95%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 1.17 1.38 1.05 0.97 0.77 36.68%

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