[AVALAND] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -37.37%
YoY- -97.58%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 469,162 602,863 689,899 0 186,150 362,688 315,899 5.80%
PBT 113,780 98,598 107,866 2,112 89,041 24,031 24,394 24.58%
Tax -35,471 -25,837 -44,857 0 -1,703 -1,771 -3,610 38.56%
NP 78,309 72,761 63,009 2,112 87,338 22,260 20,784 20.84%
-
NP to SH 78,328 72,760 63,014 2,112 87,338 22,260 20,784 20.85%
-
Tax Rate 31.18% 26.20% 41.59% 0.00% 1.91% 7.37% 14.80% -
Total Cost 390,853 530,102 626,890 -2,112 98,812 340,428 295,115 4.09%
-
Net Worth 932,477 760,822 694,084 7,068 148,443 205,057 196,110 24.92%
Dividend
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 14,170 9,409 -
Div Payout % - - - - - 63.66% 45.27% -
Equity
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 932,477 760,822 694,084 7,068 148,443 205,057 196,110 24.92%
NOSH 1,456,995 1,334,777 1,334,777 235,625 235,625 235,698 236,277 29.65%
Ratio Analysis
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.69% 12.07% 9.13% 0.00% 46.92% 6.14% 6.58% -
ROE 8.40% 9.56% 9.08% 29.88% 58.84% 10.86% 10.60% -
Per Share
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.20 45.17 51.69 0.00 79.00 153.88 133.70 -18.38%
EPS 5.38 5.45 4.72 0.90 37.07 9.44 8.80 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 3.98 -
NAPS 0.64 0.57 0.52 0.03 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 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.20 41.38 47.35 0.00 12.78 24.89 21.68 5.80%
EPS 5.38 4.99 4.32 0.14 5.99 1.53 1.43 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.65 -
NAPS 0.64 0.5222 0.4764 0.0049 0.1019 0.1407 0.1346 24.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/12/16 31/12/15 30/06/14 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 2.48 2.17 2.52 0.00 0.77 0.47 0.55 23.98%
P/EPS 14.88 17.98 27.54 70.29 1.65 7.62 8.30 8.68%
EY 6.72 5.56 3.63 1.42 60.76 13.12 12.05 -7.99%
DY 0.00 0.00 0.00 0.00 0.00 8.33 5.46 -
P/NAPS 1.25 1.72 2.50 21.00 0.97 0.83 0.88 5.13%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 06/08/18 24/02/17 24/02/16 14/08/14 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 2.34 2.61 2.40 0.00 0.78 0.48 0.46 26.13%
P/EPS 14.04 21.65 26.27 70.29 1.66 7.84 7.05 10.33%
EY 7.12 4.62 3.81 1.42 60.27 12.76 14.19 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 8.11 6.42 -
P/NAPS 1.18 2.07 2.38 21.00 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