[AVALAND] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -9.75%
YoY- 21.72%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Revenue 468,657 308,017 622,969 654,908 619,666 0 370,370 3.41%
PBT 53,411 72,963 93,732 119,295 94,958 75,704 28,866 9.18%
Tax -8,360 -16,094 -30,075 -41,927 -31,403 -60 -3,838 11.75%
NP 45,051 56,869 63,657 77,368 63,555 75,644 25,028 8.75%
-
NP to SH 42,542 56,884 63,659 77,367 63,559 75,644 25,028 7.86%
-
Tax Rate 15.65% 22.06% 32.09% 35.15% 33.07% 0.08% 13.30% -
Total Cost 423,606 251,148 559,312 577,540 556,111 -75,644 345,342 2.95%
-
Net Worth 911,642 880,899 787,518 721,174 666,780 150,818 212,062 23.15%
Dividend
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Div - - - - - - 7,068 -
Div Payout % - - - - - - 28.24% -
Equity
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Net Worth 911,642 880,899 787,518 721,174 666,780 150,818 212,062 23.15%
NOSH 1,456,995 1,456,995 1,334,777 1,335,507 1,333,560 235,654 235,625 29.71%
Ratio Analysis
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
NP Margin 9.61% 18.46% 10.22% 11.81% 10.26% 0.00% 6.76% -
ROE 4.67% 6.46% 8.08% 10.73% 9.53% 50.16% 11.80% -
Per Share
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 32.17 21.14 46.67 49.04 46.47 0.00 157.19 -20.27%
EPS 2.92 3.90 4.77 5.80 5.75 32.10 10.61 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.6257 0.6046 0.59 0.54 0.50 0.64 0.90 -5.05%
Adjusted Per Share Value based on latest NOSH - 1,330,000
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
RPS 32.17 21.14 42.76 44.95 42.53 0.00 25.42 3.42%
EPS 2.92 3.90 4.37 5.31 4.36 5.19 1.72 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.6257 0.6046 0.5405 0.495 0.4576 0.1035 0.1455 23.15%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 -
Price 0.31 0.745 0.92 1.19 1.25 0.715 1.15 -
P/RPS 0.96 3.52 1.97 2.43 2.69 0.00 0.73 3.98%
P/EPS 10.62 19.08 19.29 20.54 26.23 2.23 10.83 -0.27%
EY 9.42 5.24 5.18 4.87 3.81 44.89 9.24 0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.61 -
P/NAPS 0.50 1.23 1.56 2.20 2.50 1.12 1.28 -12.56%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 CAGR
Date 28/02/20 28/02/19 25/08/17 24/08/16 25/08/15 18/02/14 28/02/13 -
Price 0.215 0.66 0.92 1.17 1.10 0.63 0.605 -
P/RPS 0.67 3.12 1.97 2.39 2.37 0.00 0.38 8.43%
P/EPS 7.36 16.90 19.29 20.20 23.08 1.96 5.70 3.71%
EY 13.58 5.92 5.18 4.95 4.33 50.95 17.56 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.96 -
P/NAPS 0.34 1.09 1.56 2.17 2.20 0.98 0.67 -9.23%

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