[AVALAND] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 45.4%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 621,096 654,908 660,321 690,150 741,816 619,666 459,872 22.11%
PBT 86,372 119,295 132,252 143,080 117,760 94,958 65,768 19.86%
Tax -22,160 -41,927 -46,529 -53,158 -50,620 -31,403 -16,112 23.60%
NP 64,212 77,368 85,722 89,922 67,140 63,555 49,656 18.63%
-
NP to SH 64,220 77,367 85,724 89,924 61,848 63,559 49,660 18.64%
-
Tax Rate 25.66% 35.15% 35.18% 37.15% 42.99% 33.07% 24.50% -
Total Cost 556,884 577,540 574,598 600,228 674,676 556,111 410,216 22.53%
-
Net Worth 734,127 721,174 707,431 694,084 654,040 666,780 4,712 2768.90%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 734,127 721,174 707,431 694,084 654,040 666,780 4,712 2768.90%
NOSH 1,334,777 1,335,507 1,334,777 1,334,777 1,334,777 1,333,560 235,641 216.76%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.34% 11.81% 12.98% 13.03% 9.05% 10.26% 10.80% -
ROE 8.75% 10.73% 12.12% 12.96% 9.46% 9.53% 1,053.72% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.53 49.04 49.47 51.71 55.58 46.47 195.16 -61.44%
EPS 4.80 5.80 6.43 6.74 4.64 5.75 4.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.52 0.49 0.50 0.02 805.59%
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.63 44.95 45.32 47.37 50.91 42.53 31.56 22.12%
EPS 4.41 5.31 5.88 6.17 4.24 4.36 3.41 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.495 0.4855 0.4764 0.4489 0.4576 0.0032 2789.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.13 1.19 1.23 1.30 1.15 1.25 0.62 -
P/RPS 2.43 2.43 2.49 2.51 2.07 2.69 0.32 284.91%
P/EPS 23.49 20.54 19.15 19.30 24.82 26.23 2.94 298.14%
EY 4.26 4.87 5.22 5.18 4.03 3.81 33.99 -74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.20 2.32 2.50 2.35 2.50 31.00 -83.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 25/05/16 24/02/16 30/11/15 25/08/15 07/05/15 -
Price 0.895 1.17 1.20 1.24 1.38 1.10 1.32 -
P/RPS 1.92 2.39 2.43 2.40 2.48 2.37 0.68 99.39%
P/EPS 18.60 20.20 18.68 18.41 29.78 23.08 6.26 106.26%
EY 5.38 4.95 5.35 5.43 3.36 4.33 15.97 -51.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.17 2.26 2.38 2.82 2.20 66.00 -91.46%

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