[AVALAND] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 344,064 249,698 165,596 78,546 308,240 234,791 157,937 67.81%
PBT 21,084 14,486 10,707 5,300 24,207 16,231 10,521 58.75%
Tax -1,534 -404 -1,958 -804 -3,032 -2,199 -1,381 7.23%
NP 19,550 14,082 8,749 4,496 21,175 14,032 9,140 65.78%
-
NP to SH 19,550 14,082 8,749 4,496 21,175 14,032 9,140 65.78%
-
Tax Rate 7.28% 2.79% 18.29% 15.17% 12.53% 13.55% 13.13% -
Total Cost 324,514 235,616 156,847 74,050 287,065 220,759 148,797 67.93%
-
Net Worth 200,626 200,497 195,732 190,668 181,116 173,750 169,585 11.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,801 4,717 4,716 - 4,472 - - -
Div Payout % 60.37% 33.50% 53.91% - 21.12% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,626 200,497 195,732 190,668 181,116 173,750 169,585 11.82%
NOSH 236,031 235,879 235,822 235,392 223,600 219,937 220,240 4.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.68% 5.64% 5.28% 5.72% 6.87% 5.98% 5.79% -
ROE 9.74% 7.02% 4.47% 2.36% 11.69% 8.08% 5.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 145.77 105.86 70.22 33.37 137.85 106.75 71.71 60.26%
EPS 8.28 5.97 3.71 1.91 9.47 6.38 4.15 58.28%
DPS 5.00 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.81 0.81 0.79 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 235,392
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.61 17.14 11.37 5.39 21.16 16.11 10.84 67.78%
EPS 1.34 0.97 0.60 0.31 1.45 0.96 0.63 65.16%
DPS 0.81 0.32 0.32 0.00 0.31 0.00 0.00 -
NAPS 0.1377 0.1376 0.1343 0.1309 0.1243 0.1193 0.1164 11.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.64 0.57 0.73 0.75 0.76 0.00 0.00 -
P/RPS 0.44 0.54 1.04 2.25 0.55 0.00 0.00 -
P/EPS 7.73 9.55 19.68 39.27 8.03 0.00 0.00 -
EY 12.94 10.47 5.08 2.55 12.46 0.00 0.00 -
DY 7.81 3.51 2.74 0.00 2.63 0.00 0.00 -
P/NAPS 0.75 0.67 0.88 0.93 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 23/08/11 23/05/11 21/02/11 22/11/10 14/10/10 -
Price 0.69 0.61 0.62 0.75 0.76 0.80 0.00 -
P/RPS 0.47 0.58 0.88 2.25 0.55 0.75 0.00 -
P/EPS 8.33 10.22 16.71 39.27 8.03 12.54 0.00 -
EY 12.00 9.79 5.98 2.55 12.46 7.98 0.00 -
DY 7.25 3.28 3.23 0.00 2.63 0.00 0.00 -
P/NAPS 0.81 0.72 0.75 0.93 0.94 1.01 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