[AUTOV] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.97%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,953 101,655 99,423 86,590 74,635 69,668 60,089 45.90%
PBT 14,229 12,669 10,878 6,827 5,611 3,942 3,632 148.30%
Tax -676 278 264 349 -237 -427 -479 25.79%
NP 13,553 12,947 11,142 7,176 5,374 3,515 3,153 164.13%
-
NP to SH 12,826 12,381 10,634 6,782 5,218 3,226 2,801 175.49%
-
Tax Rate 4.75% -2.19% -2.43% -5.11% 4.22% 10.83% 13.19% -
Total Cost 92,400 88,708 88,281 79,414 69,261 66,153 56,936 38.05%
-
Net Worth 44,533 42,480 39,461 35,968 33,331 31,596 29,336 32.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 886 11 11 11 - - - -
Div Payout % 6.91% 0.09% 0.11% 0.17% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,533 42,480 39,461 35,968 33,331 31,596 29,336 32.05%
NOSH 58,305 58,360 58,392 58,333 58,445 58,306 58,115 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.79% 12.74% 11.21% 8.29% 7.20% 5.05% 5.25% -
ROE 28.80% 29.14% 26.95% 18.86% 15.65% 10.21% 9.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 181.72 174.18 170.27 148.44 127.70 119.49 103.40 45.58%
EPS 22.00 21.21 18.21 11.63 8.93 5.53 4.82 174.90%
DPS 1.52 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.7638 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 31.76%
Adjusted Per Share Value based on latest NOSH - 58,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 178.04 170.82 167.07 145.50 125.41 117.07 100.97 45.90%
EPS 21.55 20.80 17.87 11.40 8.77 5.42 4.71 175.34%
DPS 1.49 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.7483 0.7138 0.6631 0.6044 0.5601 0.5309 0.493 32.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.94 0.81 0.85 0.88 0.68 0.53 0.49 -
P/RPS 0.52 0.47 0.50 0.59 0.53 0.44 0.47 6.96%
P/EPS 4.27 3.82 4.67 7.57 7.62 9.58 10.17 -43.89%
EY 23.40 26.19 21.42 13.21 13.13 10.44 9.84 78.06%
DY 1.62 0.02 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.26 1.43 1.19 0.98 0.97 17.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 -
Price 1.20 0.86 0.83 0.72 0.67 0.75 0.53 -
P/RPS 0.66 0.49 0.49 0.49 0.52 0.63 0.51 18.73%
P/EPS 5.46 4.05 4.56 6.19 7.50 13.56 11.00 -37.28%
EY 18.33 24.67 21.94 16.15 13.33 7.38 9.09 59.54%
DY 1.27 0.02 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 1.57 1.18 1.23 1.17 1.17 1.38 1.05 30.72%

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