[AVI] QoQ TTM Result on 30-Sep-2008 [#2]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	510,815	553,618	558,203	517,845	462,692	413,556	407,497	16.27%
YoY %	-7.73%	-0.82%	7.79%	11.92%	11.88%	1.49%	-	-
Horiz. %	125.35%	135.86%	136.98%	127.08%	113.54%	101.49%	100.00%	-
PBT	13,241	14,692	15,854	18,370	19,462	22,455	24,030	-32.81%
YoY %	-9.88%	-7.33%	-13.70%	-5.61%	-13.33%	-6.55%	-	-
Horiz. %	55.10%	61.14%	65.98%	76.45%	80.99%	93.45%	100.00%	-
Tax	-4,657	-4,664	-3,196	-4,036	-4,105	-4,302	12,756	-
YoY %	0.15%	-45.93%	20.81%	1.68%	4.58%	-133.73%	-	-
Horiz. %	-36.51%	-36.56%	-25.05%	-31.64%	-32.18%	-33.73%	100.00%	-
NP	8,584	10,028	12,658	14,334	15,357	18,153	36,786	-62.13%
YoY %	-14.40%	-20.78%	-11.69%	-6.66%	-15.40%	-50.65%	-	-
Horiz. %	23.33%	27.26%	34.41%	38.97%	41.75%	49.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,110	9,398	11,559	14,418	15,433	17,302	34,363	-61.84%
YoY %	-13.71%	-18.70%	-19.83%	-6.58%	-10.80%	-49.65%	-	-
Horiz. %	23.60%	27.35%	33.64%	41.96%	44.91%	50.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.17%	31.75%	20.16%	21.97%	21.09%	19.16%	-53.08%	-
YoY %	10.77%	57.49%	-8.24%	4.17%	10.07%	136.10%	-	-
Horiz. %	-66.26%	-59.82%	-37.98%	-41.39%	-39.73%	-36.10%	100.00%	-
Total Cost	502,231	543,590	545,545	503,511	447,335	395,403	370,711	22.45%
YoY %	-7.61%	-0.36%	8.35%	12.56%	13.13%	6.66%	-	-
Horiz. %	135.48%	146.63%	147.16%	135.82%	120.67%	106.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,320	356,516	350,127	351,438	261,643	258,337	283,769	14.21%
YoY %	-2.86%	1.82%	-0.37%	34.32%	1.28%	-8.96%	-	-
Horiz. %	122.04%	125.64%	123.38%	123.85%	92.20%	91.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	40,218	40,218	145,663	197,257	197,257	197,257	51,594	-15.31%
YoY %	0.00%	-72.39%	-26.16%	0.00%	0.00%	282.33%	-	-
Horiz. %	77.95%	77.95%	282.33%	382.33%	382.33%	382.33%	100.00%	-
Div Payout %	495.92%	427.95%	1,260.17%	1,368.13%	1,278.15%	1,140.09%	150.15%	-
YoY %	15.88%	-66.04%	-7.89%	7.04%	12.11%	659.30%	-	-
Horiz. %	330.28%	285.01%	839.27%	911.18%	851.25%	759.30%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	346,320	356,516	350,127	351,438	261,643	258,337	283,769	14.21%
YoY %	-2.86%	1.82%	-0.37%	34.32%	1.28%	-8.96%	-	-
Horiz. %	122.04%	125.64%	123.38%	123.85%	92.20%	91.04%	100.00%	-
NOSH	866,666	893,750	857,105	876,842	860,952	856,842	859,908	0.52%
YoY %	-3.03%	4.28%	-2.25%	1.85%	0.48%	-0.36%	-	-
Horiz. %	100.79%	103.94%	99.67%	101.97%	100.12%	99.64%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	1.68%	1.81%	2.27%	2.77%	3.32%	4.39%	9.03%	-
YoY %	-7.18%	-20.26%	-18.05%	-16.57%	-24.37%	-51.38%	-	-
Horiz. %	18.60%	20.04%	25.14%	30.68%	36.77%	48.62%	100.00%	-
ROE	2.34%	2.64%	3.30%	4.10%	5.90%	6.70%	12.11%	-
YoY %	-11.36%	-20.00%	-19.51%	-30.51%	-11.94%	-44.67%	-	-
Horiz. %	19.32%	21.80%	27.25%	33.86%	48.72%	55.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	58.94	61.94	65.13	59.06	53.74	48.27	47.39	15.66%
YoY %	-4.84%	-4.90%	10.28%	9.90%	11.33%	1.86%	-	-
Horiz. %	124.37%	130.70%	137.43%	124.63%	113.40%	101.86%	100.00%	-
EPS	0.94	1.05	1.35	1.64	1.79	2.02	4.00	-61.95%
YoY %	-10.48%	-22.22%	-17.68%	-8.38%	-11.39%	-49.50%	-	-
Horiz. %	23.50%	26.25%	33.75%	41.00%	44.75%	50.50%	100.00%	-
DPS	4.64	4.50	16.99	22.50	22.91	23.02	6.00	-15.76%
YoY %	3.11%	-73.51%	-24.49%	-1.79%	-0.48%	283.67%	-	-
Horiz. %	77.33%	75.00%	283.17%	375.00%	381.83%	383.67%	100.00%	-
NAPS	0.3996	0.3989	0.4085	0.4008	0.3039	0.3015	0.33	13.62%
YoY %	0.18%	-2.35%	1.92%	31.89%	0.80%	-8.64%	-	-
Horiz. %	121.09%	120.88%	123.79%	121.45%	92.09%	91.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 876,842
RPS	45.07	48.85	49.26	45.69	40.83	36.49	35.96	16.26%
YoY %	-7.74%	-0.83%	7.81%	11.90%	11.89%	1.47%	-	-
Horiz. %	125.33%	135.85%	136.99%	127.06%	113.54%	101.47%	100.00%	-
EPS	0.72	0.83	1.02	1.27	1.36	1.53	3.03	-61.66%
YoY %	-13.25%	-18.63%	-19.69%	-6.62%	-11.11%	-49.50%	-	-
Horiz. %	23.76%	27.39%	33.66%	41.91%	44.88%	50.50%	100.00%	-
DPS	3.55	3.55	12.85	17.41	17.41	17.41	4.55	-15.26%
YoY %	0.00%	-72.37%	-26.19%	0.00%	0.00%	282.64%	-	-
Horiz. %	78.02%	78.02%	282.42%	382.64%	382.64%	382.64%	100.00%	-
NAPS	0.3056	0.3146	0.3089	0.3101	0.2309	0.228	0.2504	14.21%
YoY %	-2.86%	1.85%	-0.39%	34.30%	1.27%	-8.95%	-	-
Horiz. %	122.04%	125.64%	123.36%	123.84%	92.21%	91.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.42	0.58	0.50	0.50	0.50	0.49	0.52	-
P/RPS	0.71	0.94	0.77	0.85	0.93	1.02	1.10	-25.33%
YoY %	-24.47%	22.08%	-9.41%	-8.60%	-8.82%	-7.27%	-	-
Horiz. %	64.55%	85.45%	70.00%	77.27%	84.55%	92.73%	100.00%	-
P/EPS	44.88	55.16	37.08	30.41	27.89	24.27	13.01	128.47%
YoY %	-18.64%	48.76%	21.93%	9.04%	14.92%	86.55%	-	-
Horiz. %	344.97%	423.98%	285.01%	233.74%	214.37%	186.55%	100.00%	-
EY	2.23	1.81	2.70	3.29	3.59	4.12	7.68	-56.18%
YoY %	23.20%	-32.96%	-17.93%	-8.36%	-12.86%	-46.35%	-	-
Horiz. %	29.04%	23.57%	35.16%	42.84%	46.74%	53.65%	100.00%	-
DY	11.05	7.76	33.99	44.99	45.82	46.98	11.54	-2.85%
YoY %	42.40%	-77.17%	-24.45%	-1.81%	-2.47%	307.11%	-	-
Horiz. %	95.75%	67.24%	294.54%	389.86%	397.05%	407.11%	100.00%	-
P/NAPS	1.05	1.45	1.22	1.25	1.65	1.63	1.58	-23.86%
YoY %	-27.59%	18.85%	-2.40%	-24.24%	1.23%	3.16%	-	-
Horiz. %	66.46%	91.77%	77.22%	79.11%	104.43%	103.16%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/05/09	26/02/09	28/11/08	28/08/08	30/05/08	29/02/08	-
Price	0.40	0.48	0.41	0.52	0.52	0.55	0.43	-
P/RPS	0.68	0.77	0.63	0.88	0.97	1.14	0.91	-17.66%
YoY %	-11.69%	22.22%	-28.41%	-9.28%	-14.91%	25.27%	-	-
Horiz. %	74.73%	84.62%	69.23%	96.70%	106.59%	125.27%	100.00%	-
P/EPS	42.75	45.65	30.40	31.62	29.01	27.24	10.76	151.06%
YoY %	-6.35%	50.16%	-3.86%	9.00%	6.50%	153.16%	-	-
Horiz. %	397.30%	424.26%	282.53%	293.87%	269.61%	253.16%	100.00%	-
EY	2.34	2.19	3.29	3.16	3.45	3.67	9.29	-60.14%
YoY %	6.85%	-33.43%	4.11%	-8.41%	-5.99%	-60.50%	-	-
Horiz. %	25.19%	23.57%	35.41%	34.02%	37.14%	39.50%	100.00%	-
DY	11.60	9.38	41.45	43.26	44.06	41.86	13.95	-11.58%
YoY %	23.67%	-77.37%	-4.18%	-1.82%	5.26%	200.07%	-	-
Horiz. %	83.15%	67.24%	297.13%	310.11%	315.84%	300.07%	100.00%	-
P/NAPS	1.00	1.20	1.00	1.30	1.71	1.82	1.30	-16.06%
YoY %	-16.67%	20.00%	-23.08%	-23.98%	-6.04%	40.00%	-	-
Horiz. %	76.92%	92.31%	76.92%	100.00%	131.54%	140.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

ADX

10 Mins

SELL

2024-04-18 16:50:00

EMA 5

5 Mins

SELL

2024-04-18 16:50:00

ADX

5 Mins

SELL

2024-04-18 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-18 16:30:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

374

HLIND

HONG LEONG INDUSTRIES BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

349

PIE

P.I.E. INDUSTRIAL BHD

262

DNEX

DAGANG NEXCHANGE BERHAD

255

GENTING

GENTING BHD

228

PBBANK

PUBLIC BANK BHD

224

MAYBANK

MALAYAN BANKING BHD

222

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More