[AVI] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -18.7%
YoY- -45.68%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI'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 431,764 466,012 510,815 553,618 558,203 517,845 462,692 -4.49%
PBT 6,396 10,696 13,241 14,692 15,854 18,370 19,462 -52.28%
Tax -4,744 -4,588 -4,657 -4,664 -3,196 -4,036 -4,105 10.09%
NP 1,652 6,108 8,584 10,028 12,658 14,334 15,357 -77.28%
-
NP to SH 1,962 6,055 8,110 9,398 11,559 14,418 15,433 -74.62%
-
Tax Rate 74.17% 42.89% 35.17% 31.75% 20.16% 21.97% 21.09% -
Total Cost 430,112 459,904 502,231 543,590 545,545 503,511 447,335 -2.57%
-
Net Worth 346,721 310,110 346,320 356,516 350,127 351,438 261,643 20.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 40,218 40,218 40,218 40,218 145,663 197,257 197,257 -65.25%
Div Payout % 2,049.89% 664.22% 495.92% 427.95% 1,260.17% 1,368.13% 1,278.15% -
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 346,721 310,110 346,320 356,516 350,127 351,438 261,643 20.58%
NOSH 864,642 777,999 866,666 893,750 857,105 876,842 860,952 0.28%
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 0.38% 1.31% 1.68% 1.81% 2.27% 2.77% 3.32% -
ROE 0.57% 1.95% 2.34% 2.64% 3.30% 4.10% 5.90% -
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 49.94 59.90 58.94 61.94 65.13 59.06 53.74 -4.75%
EPS 0.23 0.78 0.94 1.05 1.35 1.64 1.79 -74.44%
DPS 4.65 5.17 4.64 4.50 16.99 22.50 22.91 -65.36%
NAPS 0.401 0.3986 0.3996 0.3989 0.4085 0.4008 0.3039 20.24%
Adjusted Per Share Value based on latest NOSH - 893,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.10 41.12 45.07 48.85 49.26 45.69 40.83 -4.49%
EPS 0.17 0.53 0.72 0.83 1.02 1.27 1.36 -74.90%
DPS 3.55 3.55 3.55 3.55 12.85 17.41 17.41 -65.25%
NAPS 0.3059 0.2736 0.3056 0.3146 0.3089 0.3101 0.2309 20.56%
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 0.40 0.40 0.42 0.58 0.50 0.50 0.50 -
P/RPS 0.80 0.67 0.71 0.94 0.77 0.85 0.93 -9.52%
P/EPS 176.28 51.40 44.88 55.16 37.08 30.41 27.89 240.70%
EY 0.57 1.95 2.23 1.81 2.70 3.29 3.59 -70.57%
DY 11.63 12.92 11.05 7.76 33.99 44.99 45.82 -59.81%
P/NAPS 1.00 1.00 1.05 1.45 1.22 1.25 1.65 -28.31%
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 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.43 0.41 0.40 0.48 0.41 0.52 0.52 -
P/RPS 0.86 0.68 0.68 0.77 0.63 0.88 0.97 -7.69%
P/EPS 189.50 52.68 42.75 45.65 30.40 31.62 29.01 248.24%
EY 0.53 1.90 2.34 2.19 3.29 3.16 3.45 -71.21%
DY 10.82 12.61 11.60 9.38 41.45 43.26 44.06 -60.68%
P/NAPS 1.07 1.03 1.00 1.20 1.00 1.30 1.71 -26.78%

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