[AUTOV] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.59%
YoY- 145.8%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,776 103,526 106,579 105,953 101,655 99,423 86,590 11.40%
PBT 10,432 12,938 14,319 14,229 12,669 10,878 6,827 32.76%
Tax -2,782 -2,210 -2,082 -676 278 264 349 -
NP 7,650 10,728 12,237 13,553 12,947 11,142 7,176 4.36%
-
NP to SH 6,954 10,021 11,565 12,826 12,381 10,634 6,782 1.68%
-
Tax Rate 26.67% 17.08% 14.54% 4.75% -2.19% -2.43% -5.11% -
Total Cost 94,126 92,798 94,342 92,400 88,708 88,281 79,414 12.03%
-
Net Worth 47,637 47,692 45,781 44,533 42,480 39,461 35,968 20.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 886 11 11 11 -
Div Payout % - - - 6.91% 0.09% 0.11% 0.17% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 47,637 47,692 45,781 44,533 42,480 39,461 35,968 20.66%
NOSH 58,551 58,318 58,312 58,305 58,360 58,392 58,333 0.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.52% 10.36% 11.48% 12.79% 12.74% 11.21% 8.29% -
ROE 14.60% 21.01% 25.26% 28.80% 29.14% 26.95% 18.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 173.82 177.52 182.77 181.72 174.18 170.27 148.44 11.12%
EPS 11.88 17.18 19.83 22.00 21.21 18.21 11.63 1.43%
DPS 0.00 0.00 0.00 1.52 0.02 0.02 0.02 -
NAPS 0.8136 0.8178 0.7851 0.7638 0.7279 0.6758 0.6166 20.36%
Adjusted Per Share Value based on latest NOSH - 58,305
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 171.02 173.96 179.09 178.04 170.82 167.07 145.50 11.40%
EPS 11.69 16.84 19.43 21.55 20.80 17.87 11.40 1.69%
DPS 0.00 0.00 0.00 1.49 0.02 0.02 0.02 -
NAPS 0.8005 0.8014 0.7693 0.7483 0.7138 0.6631 0.6044 20.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.40 1.16 0.94 0.81 0.85 0.88 -
P/RPS 0.89 0.79 0.63 0.52 0.47 0.50 0.59 31.62%
P/EPS 12.97 8.15 5.85 4.27 3.82 4.67 7.57 43.32%
EY 7.71 12.27 17.10 23.40 26.19 21.42 13.21 -30.22%
DY 0.00 0.00 0.00 1.62 0.02 0.02 0.02 -
P/NAPS 1.89 1.71 1.48 1.23 1.11 1.26 1.43 20.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 -
Price 1.84 1.39 1.42 1.20 0.86 0.83 0.72 -
P/RPS 1.06 0.78 0.78 0.66 0.49 0.49 0.49 67.50%
P/EPS 15.49 8.09 7.16 5.46 4.05 4.56 6.19 84.63%
EY 6.45 12.36 13.97 18.33 24.67 21.94 16.15 -45.85%
DY 0.00 0.00 0.00 1.27 0.02 0.02 0.03 -
P/NAPS 2.26 1.70 1.81 1.57 1.18 1.23 1.17 55.28%

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