[AUTOV] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.91%
YoY- 111.72%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,590 74,635 69,668 60,089 61,763 57,578 50,077 43.91%
PBT 6,827 5,611 3,942 3,632 5,700 4,181 4,585 30.30%
Tax 349 -237 -427 -479 -795 -917 -983 -
NP 7,176 5,374 3,515 3,153 4,905 3,264 3,602 58.12%
-
NP to SH 6,782 5,218 3,226 2,801 4,303 2,562 2,955 73.73%
-
Tax Rate -5.11% 4.22% 10.83% 13.19% 13.95% 21.93% 21.44% -
Total Cost 79,414 69,261 66,153 56,936 56,858 54,314 46,475 42.78%
-
Net Worth 35,968 33,331 31,596 29,336 30,094 32,353 32,442 7.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,968 33,331 31,596 29,336 30,094 32,353 32,442 7.10%
NOSH 58,333 58,445 58,306 58,115 58,311 55,409 55,015 3.97%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.29% 7.20% 5.05% 5.25% 7.94% 5.67% 7.19% -
ROE 18.86% 15.65% 10.21% 9.55% 14.30% 7.92% 9.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 148.44 127.70 119.49 103.40 105.92 103.91 91.02 38.42%
EPS 11.63 8.93 5.53 4.82 7.38 4.62 5.37 67.15%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5703 0.5419 0.5048 0.5161 0.5839 0.5897 3.01%
Adjusted Per Share Value based on latest NOSH - 58,115
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 145.50 125.41 117.07 100.97 103.79 96.75 84.15 43.91%
EPS 11.40 8.77 5.42 4.71 7.23 4.31 4.97 73.66%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.5601 0.5309 0.493 0.5057 0.5437 0.5452 7.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.68 0.53 0.49 0.50 0.60 0.66 -
P/RPS 0.59 0.53 0.44 0.47 0.47 0.58 0.73 -13.19%
P/EPS 7.57 7.62 9.58 10.17 6.78 12.98 12.29 -27.54%
EY 13.21 13.13 10.44 9.84 14.76 7.71 8.14 37.97%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 0.98 0.97 0.97 1.03 1.12 17.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.72 0.67 0.75 0.53 0.50 0.45 0.64 -
P/RPS 0.49 0.52 0.63 0.51 0.47 0.43 0.70 -21.11%
P/EPS 6.19 7.50 13.56 11.00 6.78 9.73 11.92 -35.31%
EY 16.15 13.33 7.38 9.09 14.76 10.27 8.39 54.55%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.38 1.05 0.97 0.77 1.09 4.82%

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