[AVALAND] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -75.67%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 654,908 495,241 345,075 185,454 619,666 344,904 274,842 78.49%
PBT 119,295 99,189 71,540 29,440 94,958 49,326 58,632 60.63%
Tax -41,927 -34,897 -26,579 -12,655 -31,403 -12,084 -13,125 117.05%
NP 77,368 64,292 44,961 16,785 63,555 37,242 45,507 42.49%
-
NP to SH 77,367 64,293 44,962 15,462 63,559 37,245 45,507 42.49%
-
Tax Rate 35.15% 35.18% 37.15% 42.99% 33.07% 24.50% 22.39% -
Total Cost 577,540 430,949 300,114 168,669 556,111 307,662 229,335 85.20%
-
Net Worth 721,174 707,431 694,084 654,040 666,780 4,712 117,812 235.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 721,174 707,431 694,084 654,040 666,780 4,712 117,812 235.00%
NOSH 1,335,507 1,334,777 1,334,777 1,334,777 1,333,560 235,641 235,625 218.23%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.81% 12.98% 13.03% 9.05% 10.26% 10.80% 16.56% -
ROE 10.73% 9.09% 6.48% 2.36% 9.53% 790.29% 38.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.04 37.10 25.85 13.89 46.47 146.37 116.64 -43.90%
EPS 5.80 4.82 3.37 1.16 5.75 3.60 4.40 20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.52 0.49 0.50 0.02 0.50 5.26%
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.95 33.99 23.68 12.73 42.53 23.67 18.86 78.52%
EPS 5.31 4.41 3.09 1.06 4.36 2.56 3.12 42.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.495 0.4855 0.4764 0.4489 0.4576 0.0032 0.0809 234.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.19 1.23 1.30 1.15 1.25 0.62 0.63 -
P/RPS 2.43 3.32 5.03 8.28 2.69 0.42 0.54 172.81%
P/EPS 20.54 25.54 38.59 99.28 26.23 3.92 3.26 241.51%
EY 4.87 3.92 2.59 1.01 3.81 25.49 30.66 -70.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.32 2.50 2.35 2.50 31.00 1.26 45.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 24/02/16 30/11/15 25/08/15 07/05/15 11/02/15 -
Price 1.17 1.20 1.24 1.38 1.10 1.32 0.63 -
P/RPS 2.39 3.23 4.80 9.93 2.37 0.90 0.54 169.81%
P/EPS 20.20 24.91 36.81 119.13 23.08 8.35 3.26 237.73%
EY 4.95 4.01 2.72 0.84 4.33 11.97 30.66 -70.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.26 2.38 2.82 2.20 66.00 1.26 43.72%

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