[AUTOV] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 34.43%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 102,580 86,590 61,758 39,831 38,792 44,555 43,112 15.53%
PBT 12,743 6,824 5,700 707 -323 2,596 1,422 44.09%
Tax -756 348 -939 -688 -107 -491 -866 -2.23%
NP 11,987 7,172 4,761 19 -430 2,105 556 66.79%
-
NP to SH 11,367 6,779 4,043 -299 -456 1,149 556 65.32%
-
Tax Rate 5.93% -5.10% 16.47% 97.31% - 18.91% 60.90% -
Total Cost 90,593 79,418 56,997 39,812 39,222 42,450 42,556 13.41%
-
Net Worth 45,812 35,982 28,417 18,275 1,421,351 13,791 15,615 19.63%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 875 2,042 - - - - - -
Div Payout % 7.70% 30.13% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 45,812 35,982 28,417 18,275 1,421,351 13,791 15,615 19.63%
NOSH 58,352 58,356 55,535 46,000 4,560,000 43,098 40,215 6.39%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.69% 8.28% 7.71% 0.05% -1.11% 4.72% 1.29% -
ROE 24.81% 18.84% 14.23% -1.64% -0.03% 8.33% 3.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 175.79 148.38 111.20 86.59 0.85 103.38 107.20 8.58%
EPS 19.48 11.62 7.69 -0.01 -0.01 0.03 1.39 55.24%
DPS 1.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7851 0.6166 0.5117 0.3973 0.3117 0.32 0.3883 12.44%
Adjusted Per Share Value based on latest NOSH - 48,297
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 172.37 145.50 103.78 66.93 65.19 74.87 72.44 15.53%
EPS 19.10 11.39 6.79 -0.50 -0.77 1.93 0.93 65.44%
DPS 1.47 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7698 0.6046 0.4775 0.3071 23.8841 0.2317 0.2624 19.63%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.16 0.88 0.50 0.83 0.92 0.61 1.62 -
P/RPS 0.66 0.59 0.45 0.96 108.15 0.59 1.51 -12.87%
P/EPS 5.95 7.58 6.87 -127.69 -9,200.00 22.88 117.18 -39.13%
EY 16.79 13.20 14.56 -0.78 -0.01 4.37 0.85 64.37%
DY 1.29 3.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.43 0.98 2.09 2.95 1.91 4.17 -15.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 26/02/09 29/02/08 12/03/07 28/02/06 24/02/05 -
Price 1.42 0.72 0.50 0.79 0.95 0.69 1.41 -
P/RPS 0.81 0.49 0.45 0.91 111.67 0.67 1.32 -7.81%
P/EPS 7.29 6.20 6.87 -121.54 -9,500.00 25.88 101.99 -35.56%
EY 13.72 16.13 14.56 -0.82 -0.01 3.86 0.98 55.21%
DY 1.06 4.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.17 0.98 1.99 3.05 2.16 3.63 -10.94%

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