[AVALAND] YoY Cumulative 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- 1.55%
YoY- 544.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 345,075 274,842 0 0 184,220 165,596 157,937 15.24%
PBT 71,540 58,632 219 73,812 13,637 10,707 10,521 41.63%
Tax -26,579 -13,125 0 -60 -2,195 -1,958 -1,381 71.09%
NP 44,961 45,507 219 73,752 11,442 8,749 9,140 33.54%
-
NP to SH 44,962 45,507 219 73,752 11,442 8,749 9,140 33.54%
-
Tax Rate 37.15% 22.39% 0.00% 0.08% 16.10% 18.29% 13.13% -
Total Cost 300,114 229,335 -219 -73,752 172,778 156,847 148,797 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 - - - - 7,077 4,716 - -
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 6.48% 38.63% 3.10% 49.68% 5.57% 4.47% 5.39% -
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 25.85 116.64 0.00 0.00 78.09 70.22 71.71 -16.91%
EPS 3.37 4.40 0.09 31.30 4.85 3.71 4.15 -3.71%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 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 23.68 18.86 0.00 0.00 12.64 11.37 10.84 15.24%
EPS 3.09 3.12 0.02 5.06 0.79 0.60 0.63 33.47%
DPS 0.00 0.00 0.00 0.00 0.49 0.32 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 5.03 0.54 0.00 0.00 0.92 1.04 0.00 -
P/EPS 38.59 3.26 677.83 1.95 14.85 19.68 0.00 -
EY 2.59 30.66 0.15 51.31 6.74 5.08 0.00 -
DY 0.00 0.00 0.00 0.00 4.17 2.74 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 4.80 0.54 0.00 0.00 0.95 0.88 0.00 -
P/EPS 36.81 3.26 677.83 1.96 15.26 16.71 0.00 -
EY 2.72 30.66 0.15 50.90 6.55 5.98 0.00 -
DY 0.00 0.00 0.00 0.00 4.05 3.23 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