[AVI] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 31.68%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 392,404 391,492 386,079 399,591 402,674 428,613 440,831 -7.45%
PBT 23,708 23,552 23,404 22,555 18,362 19,909 18,956 16.06%
Tax 15,180 15,135 13,181 -2,753 -4,387 -4,204 -1,984 -
NP 38,888 38,687 36,585 19,802 13,975 15,705 16,972 73.71%
-
NP to SH 34,865 35,144 34,502 19,879 15,097 16,922 18,389 53.12%
-
Tax Rate -64.03% -64.26% -56.32% 12.21% 23.89% 21.12% 10.47% -
Total Cost 353,516 352,805 349,494 379,789 388,699 412,908 423,859 -11.38%
-
Net Worth 171,858 171,822 171,763 171,739 272,010 264,507 171,785 0.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,586 8,586 8,586 8,586 1,714 1,714 1,714 192.47%
Div Payout % 24.63% 24.43% 24.89% 43.20% 11.36% 10.13% 9.32% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 171,858 171,822 171,763 171,739 272,010 264,507 171,785 0.02%
NOSH 171,858 171,822 171,763 171,739 172,093 171,468 171,785 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.91% 9.88% 9.48% 4.96% 3.47% 3.66% 3.85% -
ROE 20.29% 20.45% 20.09% 11.58% 5.55% 6.40% 10.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 228.33 227.85 224.77 232.67 233.99 249.97 256.62 -7.48%
EPS 20.29 20.45 20.09 11.58 8.77 9.87 10.70 53.14%
DPS 5.00 5.00 5.00 5.00 1.00 1.00 1.00 192.11%
NAPS 1.00 1.00 1.00 1.00 1.5806 1.5426 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 171,739
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.63 34.54 34.07 35.26 35.53 37.82 38.90 -7.45%
EPS 3.08 3.10 3.04 1.75 1.33 1.49 1.62 53.41%
DPS 0.76 0.76 0.76 0.76 0.15 0.15 0.15 194.70%
NAPS 0.1516 0.1516 0.1516 0.1515 0.24 0.2334 0.1516 0.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.57 0.46 0.29 0.26 0.27 0.20 -
P/RPS 0.25 0.25 0.20 0.12 0.11 0.11 0.08 113.59%
P/EPS 2.81 2.79 2.29 2.51 2.96 2.74 1.87 31.16%
EY 35.59 35.88 43.67 39.91 33.74 36.55 53.52 -23.79%
DY 8.77 8.77 10.87 17.24 3.85 3.70 5.00 45.39%
P/NAPS 0.57 0.57 0.46 0.29 0.16 0.18 0.20 100.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 31/05/06 -
Price 0.56 0.58 0.54 0.46 0.27 0.27 0.28 -
P/RPS 0.25 0.25 0.24 0.20 0.12 0.11 0.11 72.77%
P/EPS 2.76 2.84 2.69 3.97 3.08 2.74 2.62 3.52%
EY 36.23 35.26 37.20 25.16 32.49 36.55 38.23 -3.51%
DY 8.93 8.62 9.26 10.87 3.70 3.70 3.57 84.16%
P/NAPS 0.56 0.58 0.54 0.46 0.17 0.18 0.28 58.67%

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