[AUTOV] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 56.8%
YoY- 279.65%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 103,526 99,423 60,089 44,515 34,118 44,538 47,435 13.88%
PBT 12,938 10,878 3,632 2,816 -656 1,648 3,086 26.96%
Tax -2,210 264 -479 -963 51 -392 -1,329 8.84%
NP 10,728 11,142 3,153 1,853 -605 1,256 1,757 35.17%
-
NP to SH 10,021 10,634 2,801 1,323 -516 706 1,757 33.64%
-
Tax Rate 17.08% -2.43% 13.19% 34.20% - 23.79% 43.07% -
Total Cost 92,798 88,281 56,936 42,662 34,723 43,282 45,678 12.53%
-
Net Worth 47,692 39,461 29,336 20,370 13,200 13,346 12,015 25.81%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 11 - - - - - -
Div Payout % - 0.11% - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 47,692 39,461 29,336 20,370 13,200 13,346 12,015 25.81%
NOSH 58,318 58,392 58,115 48,502 40,000 41,538 42,911 5.24%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.36% 11.21% 5.25% 4.16% -1.77% 2.82% 3.70% -
ROE 21.01% 26.95% 9.55% 6.49% -3.91% 5.29% 14.62% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 177.52 170.27 103.40 91.78 85.30 107.22 110.54 8.21%
EPS 17.18 18.21 4.82 2.73 -1.29 1.70 4.09 27.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8178 0.6758 0.5048 0.42 0.33 0.3213 0.28 19.54%
Adjusted Per Share Value based on latest NOSH - 58,392
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 173.96 167.07 100.97 74.80 57.33 74.84 79.71 13.88%
EPS 16.84 17.87 4.71 2.22 -0.87 1.19 2.95 33.66%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8014 0.6631 0.493 0.3423 0.2218 0.2243 0.2019 25.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.40 0.85 0.49 0.67 0.97 0.71 1.17 -
P/RPS 0.79 0.50 0.47 0.73 1.14 0.66 1.06 -4.77%
P/EPS 8.15 4.67 10.17 24.56 -75.19 41.77 28.58 -18.86%
EY 12.27 21.42 9.84 4.07 -1.33 2.39 3.50 23.24%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.26 0.97 1.60 2.94 2.21 4.18 -13.83%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 27/05/10 28/05/09 20/05/08 24/05/07 12/06/06 12/05/05 -
Price 1.39 0.83 0.53 0.63 1.10 0.87 1.02 -
P/RPS 0.78 0.49 0.51 0.69 1.29 0.81 0.92 -2.71%
P/EPS 8.09 4.56 11.00 23.10 -85.27 51.19 24.91 -17.08%
EY 12.36 21.94 9.09 4.33 -1.17 1.95 4.01 20.62%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.23 1.05 1.50 3.33 2.71 3.64 -11.91%

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