[AUTOV] QoQ TTM Result on 31-Dec-2010

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -9.83%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 102,804 101,776 103,526 106,579 105,953 101,655 99,423 2.25%
PBT 9,239 10,432 12,938 14,319 14,229 12,669 10,878 -10.30%
Tax -2,390 -2,782 -2,210 -2,082 -676 278 264 -
NP 6,849 7,650 10,728 12,237 13,553 12,947 11,142 -27.68%
-
NP to SH 6,110 6,954 10,021 11,565 12,826 12,381 10,634 -30.86%
-
Tax Rate 25.87% 26.67% 17.08% 14.54% 4.75% -2.19% -2.43% -
Total Cost 95,955 94,126 92,798 94,342 92,400 88,708 88,281 5.70%
-
Net Worth 48,746 47,637 47,692 45,781 44,533 42,480 39,461 15.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 886 11 11 -
Div Payout % - - - - 6.91% 0.09% 0.11% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 48,746 47,637 47,692 45,781 44,533 42,480 39,461 15.11%
NOSH 58,372 58,551 58,318 58,312 58,305 58,360 58,392 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.66% 7.52% 10.36% 11.48% 12.79% 12.74% 11.21% -
ROE 12.53% 14.60% 21.01% 25.26% 28.80% 29.14% 26.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 176.12 173.82 177.52 182.77 181.72 174.18 170.27 2.27%
EPS 10.47 11.88 17.18 19.83 22.00 21.21 18.21 -30.83%
DPS 0.00 0.00 0.00 0.00 1.52 0.02 0.02 -
NAPS 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 0.6758 15.13%
Adjusted Per Share Value based on latest NOSH - 58,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 172.75 171.02 173.96 179.09 178.04 170.82 167.07 2.25%
EPS 10.27 11.69 16.84 19.43 21.55 20.80 17.87 -30.85%
DPS 0.00 0.00 0.00 0.00 1.49 0.02 0.02 -
NAPS 0.8191 0.8005 0.8014 0.7693 0.7483 0.7138 0.6631 15.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.64 1.54 1.40 1.16 0.94 0.81 0.85 -
P/RPS 0.93 0.89 0.79 0.63 0.52 0.47 0.50 51.18%
P/EPS 15.67 12.97 8.15 5.85 4.27 3.82 4.67 123.96%
EY 6.38 7.71 12.27 17.10 23.40 26.19 21.42 -55.36%
DY 0.00 0.00 0.00 0.00 1.62 0.02 0.02 -
P/NAPS 1.96 1.89 1.71 1.48 1.23 1.11 1.26 34.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 27/05/10 -
Price 1.66 1.84 1.39 1.42 1.20 0.86 0.83 -
P/RPS 0.94 1.06 0.78 0.78 0.66 0.49 0.49 54.32%
P/EPS 15.86 15.49 8.09 7.16 5.46 4.05 4.56 129.38%
EY 6.31 6.45 12.36 13.97 18.33 24.67 21.94 -56.39%
DY 0.00 0.00 0.00 0.00 1.27 0.02 0.02 -
P/NAPS 1.99 2.26 1.70 1.81 1.57 1.18 1.23 37.77%

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