[AVI] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -19.83%
YoY- -66.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 466,012 510,815 553,618 558,203 517,845 462,692 413,556 8.27%
PBT 10,696 13,241 14,692 15,854 18,370 19,462 22,455 -38.98%
Tax -4,588 -4,657 -4,664 -3,196 -4,036 -4,105 -4,302 4.38%
NP 6,108 8,584 10,028 12,658 14,334 15,357 18,153 -51.59%
-
NP to SH 6,055 8,110 9,398 11,559 14,418 15,433 17,302 -50.30%
-
Tax Rate 42.89% 35.17% 31.75% 20.16% 21.97% 21.09% 19.16% -
Total Cost 459,904 502,231 543,590 545,545 503,511 447,335 395,403 10.58%
-
Net Worth 310,110 346,320 356,516 350,127 351,438 261,643 258,337 12.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 40,218 40,218 40,218 145,663 197,257 197,257 197,257 -65.32%
Div Payout % 664.22% 495.92% 427.95% 1,260.17% 1,368.13% 1,278.15% 1,140.09% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 310,110 346,320 356,516 350,127 351,438 261,643 258,337 12.93%
NOSH 777,999 866,666 893,750 857,105 876,842 860,952 856,842 -6.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.31% 1.68% 1.81% 2.27% 2.77% 3.32% 4.39% -
ROE 1.95% 2.34% 2.64% 3.30% 4.10% 5.90% 6.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.90 58.94 61.94 65.13 59.06 53.74 48.27 15.46%
EPS 0.78 0.94 1.05 1.35 1.64 1.79 2.02 -46.94%
DPS 5.17 4.64 4.50 16.99 22.50 22.91 23.02 -63.01%
NAPS 0.3986 0.3996 0.3989 0.4085 0.4008 0.3039 0.3015 20.43%
Adjusted Per Share Value based on latest NOSH - 857,105
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.12 45.07 48.85 49.26 45.69 40.83 36.49 8.28%
EPS 0.53 0.72 0.83 1.02 1.27 1.36 1.53 -50.64%
DPS 3.55 3.55 3.55 12.85 17.41 17.41 17.41 -65.32%
NAPS 0.2736 0.3056 0.3146 0.3089 0.3101 0.2309 0.228 12.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.42 0.58 0.50 0.50 0.50 0.49 -
P/RPS 0.67 0.71 0.94 0.77 0.85 0.93 1.02 -24.41%
P/EPS 51.40 44.88 55.16 37.08 30.41 27.89 24.27 64.84%
EY 1.95 2.23 1.81 2.70 3.29 3.59 4.12 -39.23%
DY 12.92 11.05 7.76 33.99 44.99 45.82 46.98 -57.67%
P/NAPS 1.00 1.05 1.45 1.22 1.25 1.65 1.63 -27.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.41 0.40 0.48 0.41 0.52 0.52 0.55 -
P/RPS 0.68 0.68 0.77 0.63 0.88 0.97 1.14 -29.11%
P/EPS 52.68 42.75 45.65 30.40 31.62 29.01 27.24 55.16%
EY 1.90 2.34 2.19 3.29 3.16 3.45 3.67 -35.49%
DY 12.61 11.60 9.38 41.45 43.26 44.06 41.86 -55.02%
P/NAPS 1.03 1.00 1.20 1.00 1.30 1.71 1.82 -31.55%

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