[AUTOV] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.75%
YoY- 103.67%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,655 99,423 86,590 74,635 69,668 60,089 61,763 39.52%
PBT 12,669 10,878 6,827 5,611 3,942 3,632 5,700 70.56%
Tax 278 264 349 -237 -427 -479 -795 -
NP 12,947 11,142 7,176 5,374 3,515 3,153 4,905 91.33%
-
NP to SH 12,381 10,634 6,782 5,218 3,226 2,801 4,303 102.68%
-
Tax Rate -2.19% -2.43% -5.11% 4.22% 10.83% 13.19% 13.95% -
Total Cost 88,708 88,281 79,414 69,261 66,153 56,936 56,858 34.62%
-
Net Worth 42,480 39,461 35,968 33,331 31,596 29,336 30,094 25.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11 11 11 - - - - -
Div Payout % 0.09% 0.11% 0.17% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 42,480 39,461 35,968 33,331 31,596 29,336 30,094 25.91%
NOSH 58,360 58,392 58,333 58,445 58,306 58,115 58,311 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.74% 11.21% 8.29% 7.20% 5.05% 5.25% 7.94% -
ROE 29.14% 26.95% 18.86% 15.65% 10.21% 9.55% 14.30% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 174.18 170.27 148.44 127.70 119.49 103.40 105.92 39.44%
EPS 21.21 18.21 11.63 8.93 5.53 4.82 7.38 102.53%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 0.5161 25.84%
Adjusted Per Share Value based on latest NOSH - 58,445
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.82 167.07 145.50 125.41 117.07 100.97 103.79 39.52%
EPS 20.80 17.87 11.40 8.77 5.42 4.71 7.23 102.67%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7138 0.6631 0.6044 0.5601 0.5309 0.493 0.5057 25.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.85 0.88 0.68 0.53 0.49 0.50 -
P/RPS 0.47 0.50 0.59 0.53 0.44 0.47 0.47 0.00%
P/EPS 3.82 4.67 7.57 7.62 9.58 10.17 6.78 -31.85%
EY 26.19 21.42 13.21 13.13 10.44 9.84 14.76 46.71%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 1.43 1.19 0.98 0.97 0.97 9.43%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.86 0.83 0.72 0.67 0.75 0.53 0.50 -
P/RPS 0.49 0.49 0.49 0.52 0.63 0.51 0.47 2.82%
P/EPS 4.05 4.56 6.19 7.50 13.56 11.00 6.78 -29.13%
EY 24.67 21.94 16.15 13.33 7.38 9.09 14.76 40.97%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.23 1.17 1.17 1.38 1.05 0.97 13.99%

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