[AIC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.57%
YoY- 1032.47%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,804 163,433 167,400 167,765 162,655 151,336 133,380 9.99%
PBT 15,960 18,641 17,543 24,346 21,149 16,301 10,681 30.79%
Tax -1,339 -1,439 -1,603 -3,689 -3,023 -2,385 -1,751 -16.41%
NP 14,621 17,202 15,940 20,657 18,126 13,916 8,930 39.04%
-
NP to SH 14,669 16,965 15,569 20,104 17,395 13,336 8,517 43.82%
-
Tax Rate 8.39% 7.72% 9.14% 15.15% 14.29% 14.63% 16.39% -
Total Cost 139,183 146,231 151,460 147,108 144,529 137,420 124,450 7.76%
-
Net Worth 140,901 139,317 131,788 134,045 126,980 121,783 116,355 13.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 140,901 139,317 131,788 134,045 126,980 121,783 116,355 13.65%
NOSH 173,952 174,146 171,153 174,085 173,946 173,975 173,664 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.51% 10.53% 9.52% 12.31% 11.14% 9.20% 6.70% -
ROE 10.41% 12.18% 11.81% 15.00% 13.70% 10.95% 7.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.42 93.85 97.81 96.37 93.51 86.99 76.80 9.87%
EPS 8.43 9.74 9.10 11.55 10.00 7.67 4.90 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.77 0.77 0.73 0.70 0.67 13.52%
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.78 99.65 102.07 102.30 99.18 92.28 81.33 9.98%
EPS 8.94 10.34 9.49 12.26 10.61 8.13 5.19 43.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.8495 0.8036 0.8174 0.7743 0.7426 0.7095 13.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.04 1.01 0.82 0.69 0.86 0.48 -
P/RPS 1.53 1.11 1.03 0.85 0.74 0.99 0.62 82.91%
P/EPS 16.01 10.68 11.10 7.10 6.90 11.22 9.79 38.93%
EY 6.25 9.37 9.01 14.08 14.49 8.91 10.22 -28.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.31 1.06 0.95 1.23 0.72 75.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 18/05/11 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 -
Price 1.28 1.01 1.25 1.17 0.90 0.74 0.66 -
P/RPS 1.45 1.08 1.28 1.21 0.96 0.85 0.86 41.79%
P/EPS 15.18 10.37 13.74 10.13 9.00 9.65 13.46 8.37%
EY 6.59 9.65 7.28 9.87 11.11 10.36 7.43 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.26 1.62 1.52 1.23 1.06 0.99 36.68%

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