[AVALAND] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 15296.35%
YoY- -32.49%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 372,672 621,096 741,816 455,660 0 350,416 314,184 2.46%
PBT 98,024 86,372 117,760 73,408 290,740 26,808 21,200 24.43%
Tax -34,532 -22,160 -50,620 -5,972 -240 -6,024 -3,216 40.33%
NP 63,492 64,212 67,140 67,436 290,500 20,784 17,984 19.72%
-
NP to SH 63,497 64,220 61,848 67,436 290,500 20,784 17,984 19.73%
-
Tax Rate 35.23% 25.66% 42.99% 8.14% 0.08% 22.47% 15.17% -
Total Cost 309,180 556,884 674,676 388,224 -290,500 329,632 296,200 0.61%
-
Net Worth 903,336 734,127 654,040 7,068 148,443 205,478 190,668 24.86%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - 14,170 - -
Div Payout % - - - - - 68.18% - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 903,336 734,127 654,040 7,068 148,443 205,478 190,668 24.86%
NOSH 1,456,995 1,334,777 1,334,777 235,625 235,625 236,181 235,392 29.71%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 17.04% 10.34% 9.05% 14.80% 0.00% 5.93% 5.72% -
ROE 7.03% 8.75% 9.46% 954.00% 195.70% 10.11% 9.43% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.58 46.53 55.58 193.38 0.00 148.37 133.47 -21.00%
EPS 4.36 4.80 4.64 6.52 123.28 8.80 7.64 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.62 0.55 0.49 0.03 0.63 0.87 0.81 -3.74%
Adjusted Per Share Value based on latest NOSH - 235,625
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.58 42.63 50.91 31.27 0.00 24.05 21.56 2.47%
EPS 4.36 4.41 4.24 4.63 19.94 1.43 1.23 19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.62 0.5039 0.4489 0.0049 0.1019 0.141 0.1309 24.85%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 29/03/13 30/03/12 31/03/11 -
Price 0.88 1.13 1.15 0.63 0.61 0.68 0.75 -
P/RPS 3.44 2.43 2.07 0.33 0.00 0.46 0.56 29.57%
P/EPS 20.19 23.49 24.82 2.20 0.49 7.73 9.82 10.83%
EY 4.95 4.26 4.03 45.43 202.11 12.94 10.19 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 1.42 2.05 2.35 21.00 0.97 0.78 0.93 6.22%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Date 08/05/18 28/11/16 30/11/15 05/11/14 27/05/13 22/05/12 23/05/11 -
Price 0.87 0.895 1.38 0.63 0.625 0.64 0.75 -
P/RPS 3.40 1.92 2.48 0.33 0.00 0.43 0.56 29.36%
P/EPS 19.96 18.60 29.78 2.20 0.51 7.27 9.82 10.65%
EY 5.01 5.38 3.36 45.43 197.26 13.75 10.19 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 1.40 1.63 2.82 21.00 0.99 0.74 0.93 6.01%

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