[AVALAND] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -20.2%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 754,752 450,298 372,672 316,436 376,148 622,969 561,241 21.81%
PBT 158,652 120,495 98,024 45,234 52,708 93,732 94,985 40.73%
Tax -36,882 -42,185 -34,532 -11,562 -10,508 -30,075 -34,238 5.07%
NP 121,770 78,310 63,492 33,672 42,200 63,657 60,746 58.91%
-
NP to SH 121,824 78,330 63,497 33,678 42,204 63,659 60,748 58.95%
-
Tax Rate 23.25% 35.01% 35.23% 25.56% 19.94% 32.09% 36.05% -
Total Cost 632,982 371,988 309,180 282,764 333,948 559,312 500,494 16.93%
-
Net Worth 874,197 932,477 903,336 801,400 810,871 787,518 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 874,197 932,477 903,336 801,400 810,871 787,518 0 -
NOSH 1,456,995 1,456,995 1,456,995 1,334,777 1,351,453 1,334,777 1,418,874 1.78%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.13% 17.39% 17.04% 10.64% 11.22% 10.22% 10.82% -
ROE 13.94% 8.40% 7.03% 4.20% 5.20% 8.08% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.80 30.91 25.58 23.71 27.83 46.67 39.56 19.66%
EPS 8.34 5.38 4.36 2.52 3.16 4.77 4.55 49.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.62 0.6004 0.60 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.80 30.91 25.58 21.72 25.82 42.76 38.52 21.81%
EPS 8.34 5.38 4.36 2.31 2.90 4.37 4.17 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.62 0.55 0.5565 0.5405 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.77 0.80 0.88 0.81 0.89 0.92 1.17 -
P/RPS 1.49 2.59 3.44 3.42 3.20 1.97 2.96 -36.69%
P/EPS 9.21 14.88 20.19 32.10 28.50 19.29 27.33 -51.54%
EY 10.86 6.72 4.95 3.11 3.51 5.18 3.66 106.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.42 1.35 1.48 1.56 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 06/08/18 08/05/18 28/02/18 28/11/17 25/08/17 26/05/17 -
Price 0.655 0.755 0.87 0.935 0.80 0.92 0.94 -
P/RPS 1.26 2.44 3.40 3.94 2.87 1.97 2.38 -34.53%
P/EPS 7.83 14.04 19.96 37.06 25.62 19.29 21.96 -49.68%
EY 12.77 7.12 5.01 2.70 3.90 5.18 4.55 98.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.40 1.56 1.33 1.56 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