[AVALAND] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.27%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,499 93,651 96,616 87,604 94,366 84,102 87,050 4.11%
PBT 9,375 5,854 6,935 6,702 6,615 3,779 5,407 44.08%
Tax -329 -1,314 -689 -1,506 -1,130 1,554 -1,154 -56.51%
NP 9,046 4,540 6,246 5,196 5,485 5,333 4,253 65.01%
-
NP to SH 9,046 4,540 6,246 5,196 5,485 5,333 4,253 65.01%
-
Tax Rate 3.51% 22.45% 9.94% 22.47% 17.08% -41.12% 21.34% -
Total Cost 83,453 89,111 90,370 82,408 88,881 78,769 82,797 0.52%
-
Net Worth 212,062 207,349 205,057 205,478 200,959 200,577 196,110 5.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,535 3,542 7,092 - 4,725 -
Div Payout % - - 56.60% 68.18% 129.31% - 111.11% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 212,062 207,349 205,057 205,478 200,959 200,577 196,110 5.32%
NOSH 235,625 235,625 235,698 236,181 236,422 235,973 236,277 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.78% 4.85% 6.46% 5.93% 5.81% 6.34% 4.89% -
ROE 4.27% 2.19% 3.05% 2.53% 2.73% 2.66% 2.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.26 39.75 40.99 37.09 39.91 35.64 36.84 4.31%
EPS 3.84 1.93 2.65 2.20 2.32 2.26 1.80 65.33%
DPS 0.00 0.00 1.50 1.50 3.00 0.00 2.00 -
NAPS 0.90 0.88 0.87 0.87 0.85 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 236,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.35 6.43 6.63 6.01 6.48 5.77 5.97 4.18%
EPS 0.62 0.31 0.43 0.36 0.38 0.37 0.29 65.57%
DPS 0.00 0.00 0.24 0.24 0.49 0.00 0.32 -
NAPS 0.1455 0.1423 0.1407 0.141 0.1379 0.1377 0.1346 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.15 1.08 0.72 0.68 0.64 0.57 0.73 -
P/RPS 2.93 2.72 1.76 1.83 1.60 1.60 1.98 29.70%
P/EPS 29.95 56.05 27.17 30.91 27.59 25.22 40.56 -18.22%
EY 3.34 1.78 3.68 3.24 3.63 3.96 2.47 22.17%
DY 0.00 0.00 2.08 2.21 4.69 0.00 2.74 -
P/NAPS 1.28 1.23 0.83 0.78 0.75 0.67 0.88 28.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 -
Price 0.605 1.11 0.74 0.64 0.69 0.61 0.62 -
P/RPS 1.54 2.79 1.81 1.73 1.73 1.71 1.68 -5.61%
P/EPS 15.76 57.61 27.92 29.09 29.74 26.99 34.44 -40.47%
EY 6.35 1.74 3.58 3.44 3.36 3.70 2.90 68.22%
DY 0.00 0.00 2.03 2.34 4.35 0.00 3.23 -
P/NAPS 0.67 1.26 0.85 0.74 0.81 0.72 0.75 -7.21%

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