[AVALAND] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -32.52%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 450,298 586,060 690,150 274,842 0 368,440 331,192 4.48%
PBT 120,495 101,686 143,080 58,632 147,624 27,274 21,414 27.96%
Tax -42,185 -20,978 -53,158 -13,125 -120 -4,390 -3,916 40.39%
NP 78,310 80,708 89,922 45,507 147,504 22,884 17,498 23.85%
-
NP to SH 78,330 80,710 89,924 45,507 147,504 22,884 17,498 23.85%
-
Tax Rate 35.01% 20.63% 37.15% 22.39% 0.08% 16.10% 18.29% -
Total Cost 371,988 505,352 600,228 229,335 -147,504 345,556 313,694 2.46%
-
Net Worth 932,477 761,667 694,084 117,812 148,443 205,248 195,732 24.96%
Dividend
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 14,155 9,432 -
Div Payout % - - - - - 61.86% 53.91% -
Equity
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 932,477 761,667 694,084 117,812 148,443 205,248 195,732 24.96%
NOSH 1,456,995 1,336,258 1,334,777 235,625 235,625 235,917 235,822 29.68%
Ratio Analysis
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.39% 13.77% 13.03% 16.56% 0.00% 6.21% 5.28% -
ROE 8.40% 10.60% 12.96% 38.63% 99.37% 11.15% 8.94% -
Per Share
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.91 43.86 51.71 116.64 0.00 156.17 140.44 -19.43%
EPS 5.38 6.04 6.74 4.40 62.60 9.70 7.42 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 4.00 -
NAPS 0.64 0.57 0.52 0.50 0.63 0.87 0.83 -3.64%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.91 40.22 47.37 18.86 0.00 25.29 22.73 4.48%
EPS 5.38 5.54 6.17 3.12 10.12 1.57 1.20 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.65 -
NAPS 0.64 0.5228 0.4764 0.0809 0.1019 0.1409 0.1343 24.96%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 0.80 0.98 1.30 0.63 0.61 0.72 0.73 -
P/RPS 2.59 2.23 2.51 0.54 0.00 0.46 0.52 25.75%
P/EPS 14.88 16.23 19.30 3.26 0.97 7.42 9.84 6.08%
EY 6.72 6.16 5.18 30.66 102.62 13.47 10.16 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 8.33 5.48 -
P/NAPS 1.25 1.72 2.50 1.26 0.97 0.83 0.88 5.13%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 06/08/18 24/02/17 24/02/16 11/02/15 02/08/13 09/08/12 23/08/11 -
Price 0.755 1.18 1.24 0.63 0.615 0.74 0.62 -
P/RPS 2.44 2.69 2.40 0.54 0.00 0.47 0.44 27.70%
P/EPS 14.04 19.54 18.41 3.26 0.98 7.63 8.36 7.68%
EY 7.12 5.12 5.43 30.66 101.79 13.11 11.97 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 8.11 6.45 -
P/NAPS 1.18 2.07 2.38 1.26 0.98 0.85 0.75 6.68%

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