[AUTOV] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.43%
YoY- 283.79%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 103,526 106,579 105,953 101,655 99,423 86,590 74,635 24.40%
PBT 12,938 14,319 14,229 12,669 10,878 6,827 5,611 74.62%
Tax -2,210 -2,082 -676 278 264 349 -237 343.62%
NP 10,728 12,237 13,553 12,947 11,142 7,176 5,374 58.60%
-
NP to SH 10,021 11,565 12,826 12,381 10,634 6,782 5,218 54.56%
-
Tax Rate 17.08% 14.54% 4.75% -2.19% -2.43% -5.11% 4.22% -
Total Cost 92,798 94,342 92,400 88,708 88,281 79,414 69,261 21.55%
-
Net Worth 47,692 45,781 44,533 42,480 39,461 35,968 33,331 27.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 886 11 11 11 - -
Div Payout % - - 6.91% 0.09% 0.11% 0.17% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 47,692 45,781 44,533 42,480 39,461 35,968 33,331 27.00%
NOSH 58,318 58,312 58,305 58,360 58,392 58,333 58,445 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.36% 11.48% 12.79% 12.74% 11.21% 8.29% 7.20% -
ROE 21.01% 25.26% 28.80% 29.14% 26.95% 18.86% 15.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 177.52 182.77 181.72 174.18 170.27 148.44 127.70 24.58%
EPS 17.18 19.83 22.00 21.21 18.21 11.63 8.93 54.74%
DPS 0.00 0.00 1.52 0.02 0.02 0.02 0.00 -
NAPS 0.8178 0.7851 0.7638 0.7279 0.6758 0.6166 0.5703 27.19%
Adjusted Per Share Value based on latest NOSH - 58,360
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 173.96 179.09 178.04 170.82 167.07 145.50 125.41 24.40%
EPS 16.84 19.43 21.55 20.80 17.87 11.40 8.77 54.54%
DPS 0.00 0.00 1.49 0.02 0.02 0.02 0.00 -
NAPS 0.8014 0.7693 0.7483 0.7138 0.6631 0.6044 0.5601 27.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.40 1.16 0.94 0.81 0.85 0.88 0.68 -
P/RPS 0.79 0.63 0.52 0.47 0.50 0.59 0.53 30.51%
P/EPS 8.15 5.85 4.27 3.82 4.67 7.57 7.62 4.58%
EY 12.27 17.10 23.40 26.19 21.42 13.21 13.13 -4.41%
DY 0.00 0.00 1.62 0.02 0.02 0.02 0.00 -
P/NAPS 1.71 1.48 1.23 1.11 1.26 1.43 1.19 27.36%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 -
Price 1.39 1.42 1.20 0.86 0.83 0.72 0.67 -
P/RPS 0.78 0.78 0.66 0.49 0.49 0.49 0.52 31.06%
P/EPS 8.09 7.16 5.46 4.05 4.56 6.19 7.50 5.18%
EY 12.36 13.97 18.33 24.67 21.94 16.15 13.33 -4.91%
DY 0.00 0.00 1.27 0.02 0.02 0.03 0.00 -
P/NAPS 1.70 1.81 1.57 1.18 1.23 1.17 1.17 28.31%

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