[AVALAND] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.81%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 372,237 362,688 353,122 344,064 323,147 315,899 309,431 13.07%
PBT 26,106 24,031 22,503 21,101 22,462 24,394 24,356 4.72%
Tax -4,639 -1,771 -2,236 -1,534 -1,237 -3,610 -3,020 33.02%
NP 21,467 22,260 20,267 19,567 21,225 20,784 21,336 0.40%
-
NP to SH 21,467 22,260 20,267 19,567 21,225 20,784 21,336 0.40%
-
Tax Rate 17.77% 7.37% 9.94% 7.27% 5.51% 14.80% 12.40% -
Total Cost 350,770 340,428 332,855 324,497 301,922 295,115 288,095 13.98%
-
Net Worth 207,349 205,057 205,478 200,959 200,577 196,110 190,668 5.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,170 14,170 15,360 11,818 9,409 9,409 4,683 108.77%
Div Payout % 66.01% 63.66% 75.79% 60.40% 44.33% 45.27% 21.95% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 207,349 205,057 205,478 200,959 200,577 196,110 190,668 5.73%
NOSH 235,625 235,698 236,181 236,422 235,973 236,277 235,392 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.77% 6.14% 5.74% 5.69% 6.57% 6.58% 6.90% -
ROE 10.35% 10.86% 9.86% 9.74% 10.58% 10.60% 11.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 157.98 153.88 149.51 145.53 136.94 133.70 131.45 13.00%
EPS 9.11 9.44 8.58 8.28 8.99 8.80 9.06 0.36%
DPS 6.00 6.00 6.50 5.00 4.00 3.98 1.99 108.28%
NAPS 0.88 0.87 0.87 0.85 0.85 0.83 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 236,422
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.55 24.89 24.24 23.61 22.18 21.68 21.24 13.06%
EPS 1.47 1.53 1.39 1.34 1.46 1.43 1.46 0.45%
DPS 0.97 0.97 1.05 0.81 0.65 0.65 0.32 109.02%
NAPS 0.1423 0.1407 0.141 0.1379 0.1377 0.1346 0.1309 5.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.08 0.72 0.68 0.64 0.57 0.73 0.75 -
P/RPS 0.68 0.47 0.45 0.44 0.42 0.55 0.57 12.44%
P/EPS 11.85 7.62 7.92 7.73 6.34 8.30 8.27 27.01%
EY 8.44 13.12 12.62 12.93 15.78 12.05 12.09 -21.25%
DY 5.56 8.33 9.56 7.81 7.02 5.46 2.65 63.66%
P/NAPS 1.23 0.83 0.78 0.75 0.67 0.88 0.93 20.42%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 -
Price 1.11 0.74 0.64 0.69 0.61 0.62 0.75 -
P/RPS 0.70 0.48 0.43 0.47 0.45 0.46 0.57 14.63%
P/EPS 12.18 7.84 7.46 8.34 6.78 7.05 8.27 29.35%
EY 8.21 12.76 13.41 11.99 14.75 14.19 12.09 -22.68%
DY 5.41 8.11 10.16 7.25 6.56 6.42 2.65 60.71%
P/NAPS 1.26 0.85 0.74 0.81 0.72 0.75 0.93 22.37%

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