[AVALAND] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.22%
YoY- 544.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 690,150 274,842 0 0 368,440 331,192 315,874 15.24%
PBT 143,080 58,632 438 147,624 27,274 21,414 21,042 41.63%
Tax -53,158 -13,125 0 -120 -4,390 -3,916 -2,762 71.09%
NP 89,922 45,507 438 147,504 22,884 17,498 18,280 33.54%
-
NP to SH 89,924 45,507 438 147,504 22,884 17,498 18,280 33.54%
-
Tax Rate 37.15% 22.39% 0.00% 0.08% 16.10% 18.29% 13.13% -
Total Cost 600,228 229,335 -438 -147,504 345,556 313,694 297,594 13.58%
-
Net Worth 694,084 117,812 7,068 148,443 205,248 195,732 169,585 29.16%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 14,155 9,432 - -
Div Payout % - - - - 61.86% 53.91% - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 694,084 117,812 7,068 148,443 205,248 195,732 169,585 29.16%
NOSH 1,334,777 235,625 235,625 235,625 235,917 235,822 220,240 38.70%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.03% 16.56% 0.00% 0.00% 6.21% 5.28% 5.79% -
ROE 12.96% 38.63% 6.20% 99.37% 11.15% 8.94% 10.78% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 51.71 116.64 0.00 0.00 156.17 140.44 143.42 -16.91%
EPS 6.74 4.40 0.18 62.60 9.70 7.42 8.30 -3.71%
DPS 0.00 0.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 0.52 0.50 0.03 0.63 0.87 0.83 0.77 -6.88%
Adjusted Per Share Value based on latest NOSH - 235,625
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.37 18.86 0.00 0.00 25.29 22.73 21.68 15.24%
EPS 6.17 3.12 0.03 10.12 1.57 1.20 1.25 33.63%
DPS 0.00 0.00 0.00 0.00 0.97 0.65 0.00 -
NAPS 0.4764 0.0809 0.0049 0.1019 0.1409 0.1343 0.1164 29.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.30 0.63 0.63 0.61 0.72 0.73 0.00 -
P/RPS 2.51 0.54 0.00 0.00 0.46 0.52 0.00 -
P/EPS 19.30 3.26 338.91 0.97 7.42 9.84 0.00 -
EY 5.18 30.66 0.30 102.62 13.47 10.16 0.00 -
DY 0.00 0.00 0.00 0.00 8.33 5.48 0.00 -
P/NAPS 2.50 1.26 21.00 0.97 0.83 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/16 11/02/15 14/08/14 02/08/13 09/08/12 23/08/11 14/10/10 -
Price 1.24 0.63 0.63 0.615 0.74 0.62 0.00 -
P/RPS 2.40 0.54 0.00 0.00 0.47 0.44 0.00 -
P/EPS 18.41 3.26 338.91 0.98 7.63 8.36 0.00 -
EY 5.43 30.66 0.30 101.79 13.11 11.97 0.00 -
DY 0.00 0.00 0.00 0.00 8.11 6.45 0.00 -
P/NAPS 2.38 1.26 21.00 0.98 0.85 0.75 0.00 -

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
Post a Comment