[AVALAND] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 269.41%
YoY- 356.19%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 0 92,499 186,150 282,766 370,370 372,237 362,688 -
PBT 75,705 84,352 89,041 94,849 28,866 26,106 24,031 114.45%
Tax -60 -389 -1,703 -2,392 -3,838 -4,639 -1,771 -89.46%
NP 75,645 83,963 87,338 92,457 25,028 21,467 22,260 125.52%
-
NP to SH 75,645 83,963 87,338 92,457 25,028 21,467 22,260 125.52%
-
Tax Rate 0.08% 0.46% 1.91% 2.52% 13.30% 17.77% 7.37% -
Total Cost -75,645 8,536 98,812 190,309 345,342 350,770 340,428 -
-
Net Worth 150,799 150,799 148,443 148,443 212,062 207,349 205,057 -18.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,535 7,078 14,170 14,170 -
Div Payout % - - - 3.82% 28.28% 66.01% 63.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,799 150,799 148,443 148,443 212,062 207,349 205,057 -18.48%
NOSH 235,625 235,625 235,625 235,625 235,625 235,625 235,698 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.00% 90.77% 46.92% 32.70% 6.76% 5.77% 6.14% -
ROE 50.16% 55.68% 58.84% 62.28% 11.80% 10.35% 10.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 39.26 79.00 120.01 157.19 157.98 153.88 -
EPS 32.10 35.63 37.07 39.24 10.62 9.11 9.44 125.62%
DPS 0.00 0.00 0.00 1.50 3.00 6.00 6.00 -
NAPS 0.64 0.64 0.63 0.63 0.90 0.88 0.87 -18.46%
Adjusted Per Share Value based on latest NOSH - 235,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 6.35 12.78 19.41 25.42 25.55 24.89 -
EPS 5.19 5.76 5.99 6.35 1.72 1.47 1.53 125.26%
DPS 0.00 0.00 0.00 0.24 0.49 0.97 0.97 -
NAPS 0.1035 0.1035 0.1019 0.1019 0.1455 0.1423 0.1407 -18.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.715 0.645 0.61 0.61 1.15 1.08 0.72 -
P/RPS 0.00 1.64 0.77 0.51 0.73 0.68 0.47 -
P/EPS 2.23 1.81 1.65 1.55 10.83 11.85 7.62 -55.82%
EY 44.90 55.25 60.76 64.33 9.24 8.44 13.12 126.58%
DY 0.00 0.00 0.00 2.46 2.61 5.56 8.33 -
P/NAPS 1.12 1.01 0.97 0.97 1.28 1.23 0.83 22.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 30/10/13 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 -
Price 0.63 0.675 0.615 0.625 0.605 1.11 0.74 -
P/RPS 0.00 1.72 0.78 0.52 0.38 0.70 0.48 -
P/EPS 1.96 1.89 1.66 1.59 5.70 12.18 7.84 -60.21%
EY 50.96 52.79 60.27 62.78 17.56 8.21 12.76 151.08%
DY 0.00 0.00 0.00 2.40 4.96 5.41 8.11 -
P/NAPS 0.98 1.05 0.98 0.99 0.67 1.26 0.85 9.92%

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