[AUTOV] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 56.8%
YoY- 279.65%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 106,579 105,953 101,655 99,423 86,590 74,635 69,668 32.66%
PBT 14,319 14,229 12,669 10,878 6,827 5,611 3,942 135.74%
Tax -2,082 -676 278 264 349 -237 -427 186.71%
NP 12,237 13,553 12,947 11,142 7,176 5,374 3,515 129.18%
-
NP to SH 11,565 12,826 12,381 10,634 6,782 5,218 3,226 133.69%
-
Tax Rate 14.54% 4.75% -2.19% -2.43% -5.11% 4.22% 10.83% -
Total Cost 94,342 92,400 88,708 88,281 79,414 69,261 66,153 26.61%
-
Net Worth 45,781 44,533 42,480 39,461 35,968 33,331 31,596 27.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 886 11 11 11 - - -
Div Payout % - 6.91% 0.09% 0.11% 0.17% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,781 44,533 42,480 39,461 35,968 33,331 31,596 27.96%
NOSH 58,312 58,305 58,360 58,392 58,333 58,445 58,306 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.48% 12.79% 12.74% 11.21% 8.29% 7.20% 5.05% -
ROE 25.26% 28.80% 29.14% 26.95% 18.86% 15.65% 10.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 182.77 181.72 174.18 170.27 148.44 127.70 119.49 32.65%
EPS 19.83 22.00 21.21 18.21 11.63 8.93 5.53 133.73%
DPS 0.00 1.52 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.7851 0.7638 0.7279 0.6758 0.6166 0.5703 0.5419 27.95%
Adjusted Per Share Value based on latest NOSH - 58,392
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.09 178.04 170.82 167.07 145.50 125.41 117.07 32.66%
EPS 19.43 21.55 20.80 17.87 11.40 8.77 5.42 133.68%
DPS 0.00 1.49 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.7693 0.7483 0.7138 0.6631 0.6044 0.5601 0.5309 27.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 0.94 0.81 0.85 0.88 0.68 0.53 -
P/RPS 0.63 0.52 0.47 0.50 0.59 0.53 0.44 26.95%
P/EPS 5.85 4.27 3.82 4.67 7.57 7.62 9.58 -27.95%
EY 17.10 23.40 26.19 21.42 13.21 13.13 10.44 38.82%
DY 0.00 1.62 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 1.48 1.23 1.11 1.26 1.43 1.19 0.98 31.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 15/11/10 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 -
Price 1.42 1.20 0.86 0.83 0.72 0.67 0.75 -
P/RPS 0.78 0.66 0.49 0.49 0.49 0.52 0.63 15.25%
P/EPS 7.16 5.46 4.05 4.56 6.19 7.50 13.56 -34.59%
EY 13.97 18.33 24.67 21.94 16.15 13.33 7.38 52.84%
DY 0.00 1.27 0.02 0.02 0.03 0.00 0.00 -
P/NAPS 1.81 1.57 1.18 1.23 1.17 1.17 1.38 19.76%

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