[AIC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.91%
YoY- 336.05%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 144,686 148,252 167,400 173,100 171,878 164,120 133,380 5.58%
PBT 16,402 19,176 17,543 23,437 19,568 14,784 10,681 33.20%
Tax -2,110 -2,068 -1,603 -2,766 -2,638 -2,724 -1,750 13.32%
NP 14,292 17,108 15,940 20,670 16,930 12,060 8,931 36.93%
-
NP to SH 14,378 17,136 15,569 20,046 16,178 11,552 8,517 41.91%
-
Tax Rate 12.86% 10.78% 9.14% 11.80% 13.48% 18.43% 16.38% -
Total Cost 130,394 131,144 151,460 152,429 154,948 152,060 124,449 3.16%
-
Net Worth 140,994 139,317 133,928 133,837 126,988 121,783 116,456 13.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 140,994 139,317 133,928 133,837 126,988 121,783 116,456 13.63%
NOSH 174,067 174,146 173,932 173,815 173,956 173,975 173,816 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.88% 11.54% 9.52% 11.94% 9.85% 7.35% 6.70% -
ROE 10.20% 12.30% 11.62% 14.98% 12.74% 9.49% 7.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 83.12 85.13 96.24 99.59 98.80 94.33 76.74 5.48%
EPS 8.26 9.84 8.95 11.53 9.30 6.64 4.90 41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.77 0.77 0.73 0.70 0.67 13.52%
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.22 90.40 102.07 105.55 104.80 100.07 81.33 5.58%
EPS 8.77 10.45 9.49 12.22 9.86 7.04 5.19 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.8495 0.8166 0.8161 0.7743 0.7426 0.7101 13.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.04 1.01 0.82 0.69 0.86 0.48 -
P/RPS 1.62 1.22 1.05 0.82 0.70 0.91 0.63 88.01%
P/EPS 16.34 10.57 11.28 7.11 7.42 12.95 9.80 40.74%
EY 6.12 9.46 8.86 14.07 13.48 7.72 10.21 -28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.31 1.06 0.95 1.23 0.72 75.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 18/05/11 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 -
Price 1.28 1.01 1.25 1.17 0.90 0.74 0.66 -
P/RPS 1.54 1.19 1.30 1.17 0.91 0.78 0.86 47.61%
P/EPS 15.50 10.26 13.96 10.14 9.68 11.14 13.47 9.83%
EY 6.45 9.74 7.16 9.86 10.33 8.97 7.42 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.26 1.62 1.52 1.23 1.06 0.99 36.68%

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