[AVALAND] QoQ TTM 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- -2.2%
YoY- 249.11%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 654,908 770,003 689,899 691,205 619,666 344,904 274,842 78.49%
PBT 119,295 144,821 107,866 106,046 94,958 49,193 58,851 60.23%
Tax -41,927 -54,216 -44,857 -42,565 -31,403 -12,084 -13,125 117.05%
NP 77,368 90,605 63,009 63,481 63,555 37,109 45,726 42.03%
-
NP to SH 77,367 90,607 63,014 62,162 63,559 37,112 45,726 42.03%
-
Tax Rate 35.15% 37.44% 41.59% 40.14% 33.07% 24.56% 22.30% -
Total Cost 577,540 679,398 626,890 627,724 556,111 307,795 229,116 85.32%
-
Net Worth 718,200 0 694,084 654,040 666,780 4,399 117,812 234.07%
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 718,200 0 694,084 654,040 666,780 4,399 117,812 234.07%
NOSH 1,334,777 1,334,777 1,334,777 1,334,777 1,334,777 220,000 235,625 218.11%
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% 11.77% 9.13% 9.18% 10.26% 10.76% 16.64% -
ROE 10.77% 0.00% 9.08% 9.50% 9.53% 843.45% 38.81% -
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 49.24 57.76 51.69 51.78 46.47 156.77 116.64 -43.75%
EPS 5.82 6.80 4.72 4.66 4.77 16.87 19.41 -55.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 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 52.85 47.35 47.44 42.53 23.67 18.86 78.52%
EPS 5.31 6.22 4.32 4.27 4.36 2.55 3.14 41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4929 0.00 0.4764 0.4489 0.4576 0.003 0.0809 233.95%
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 2.42 2.13 2.52 2.22 2.69 0.40 0.54 172.06%
P/EPS 20.46 18.10 27.54 24.69 26.23 3.68 3.25 241.32%
EY 4.89 5.53 3.63 4.05 3.81 27.21 30.80 -70.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 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 2.38 2.08 2.40 2.66 2.37 0.84 0.54 169.05%
P/EPS 20.11 17.66 26.27 29.63 23.08 7.82 3.25 237.41%
EY 4.97 5.66 3.81 3.37 4.33 12.78 30.80 -70.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.00 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