[AVI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -1.44%
YoY- 72.86%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 517,845 462,692 413,556 407,497 392,404 391,492 386,079 21.55%
PBT 18,370 19,462 22,455 24,030 23,708 23,552 23,404 -14.87%
Tax -4,036 -4,105 -4,302 12,756 15,180 15,135 13,181 -
NP 14,334 15,357 18,153 36,786 38,888 38,687 36,585 -46.36%
-
NP to SH 14,418 15,433 17,302 34,363 34,865 35,144 34,502 -44.01%
-
Tax Rate 21.97% 21.09% 19.16% -53.08% -64.03% -64.26% -56.32% -
Total Cost 503,511 447,335 395,403 370,711 353,516 352,805 349,494 27.47%
-
Net Worth 351,438 261,643 258,337 283,769 171,858 171,822 171,763 60.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 197,257 197,257 197,257 51,594 8,586 8,586 8,586 703.55%
Div Payout % 1,368.13% 1,278.15% 1,140.09% 150.15% 24.63% 24.43% 24.89% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 351,438 261,643 258,337 283,769 171,858 171,822 171,763 60.95%
NOSH 876,842 860,952 856,842 859,908 171,858 171,822 171,763 195.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.77% 3.32% 4.39% 9.03% 9.91% 9.88% 9.48% -
ROE 4.10% 5.90% 6.70% 12.11% 20.29% 20.45% 20.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.06 53.74 48.27 47.39 228.33 227.85 224.77 -58.87%
EPS 1.64 1.79 2.02 4.00 20.29 20.45 20.09 -81.09%
DPS 22.50 22.91 23.02 6.00 5.00 5.00 5.00 171.82%
NAPS 0.4008 0.3039 0.3015 0.33 1.00 1.00 1.00 -45.54%
Adjusted Per Share Value based on latest NOSH - 859,908
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.69 40.83 36.49 35.96 34.63 34.54 34.07 21.54%
EPS 1.27 1.36 1.53 3.03 3.08 3.10 3.04 -44.02%
DPS 17.41 17.41 17.41 4.55 0.76 0.76 0.76 702.00%
NAPS 0.3101 0.2309 0.228 0.2504 0.1516 0.1516 0.1516 60.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.50 0.49 0.52 0.57 0.57 0.46 -
P/RPS 0.85 0.93 1.02 1.10 0.25 0.25 0.20 161.68%
P/EPS 30.41 27.89 24.27 13.01 2.81 2.79 2.29 458.13%
EY 3.29 3.59 4.12 7.68 35.59 35.88 43.67 -82.07%
DY 44.99 45.82 46.98 11.54 8.77 8.77 10.87 157.11%
P/NAPS 1.25 1.65 1.63 1.58 0.57 0.57 0.46 94.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 -
Price 0.52 0.52 0.55 0.43 0.56 0.58 0.54 -
P/RPS 0.88 0.97 1.14 0.91 0.25 0.25 0.24 137.22%
P/EPS 31.62 29.01 27.24 10.76 2.76 2.84 2.69 414.66%
EY 3.16 3.45 3.67 9.29 36.23 35.26 37.20 -80.58%
DY 43.26 44.06 41.86 13.95 8.93 8.62 9.26 178.67%
P/NAPS 1.30 1.71 1.82 1.30 0.56 0.58 0.54 79.33%

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