[AVALAND] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -24.27%
YoY- 202.24%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 622,969 654,908 619,666 0 370,370 344,064 308,240 11.42%
PBT 93,732 119,295 94,958 75,704 28,866 21,084 24,207 23.14%
Tax -30,075 -41,927 -31,403 -60 -3,838 -1,534 -3,032 42.32%
NP 63,657 77,368 63,555 75,644 25,028 19,550 21,175 18.44%
-
NP to SH 63,659 77,367 63,559 75,644 25,028 19,550 21,175 18.44%
-
Tax Rate 32.09% 35.15% 33.07% 0.08% 13.30% 7.28% 12.53% -
Total Cost 559,312 577,540 556,111 -75,644 345,342 324,514 287,065 10.80%
-
Net Worth 787,518 721,174 666,780 150,818 212,062 200,626 181,116 25.36%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 7,068 11,801 4,472 -
Div Payout % - - - - 28.24% 60.37% 21.12% -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 787,518 721,174 666,780 150,818 212,062 200,626 181,116 25.36%
NOSH 1,334,777 1,335,507 1,333,560 235,654 235,625 236,031 223,600 31.62%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.22% 11.81% 10.26% 0.00% 6.76% 5.68% 6.87% -
ROE 8.08% 10.73% 9.53% 50.16% 11.80% 9.74% 11.69% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.67 49.04 46.47 0.00 157.19 145.77 137.85 -15.34%
EPS 4.77 5.80 5.75 32.10 10.61 8.28 9.47 -10.01%
DPS 0.00 0.00 0.00 0.00 3.00 5.00 2.00 -
NAPS 0.59 0.54 0.50 0.64 0.90 0.85 0.81 -4.75%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.76 44.95 42.53 0.00 25.42 23.61 21.16 11.42%
EPS 4.37 5.31 4.36 5.19 1.72 1.34 1.45 18.49%
DPS 0.00 0.00 0.00 0.00 0.49 0.81 0.31 -
NAPS 0.5405 0.495 0.4576 0.1035 0.1455 0.1377 0.1243 25.36%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.92 1.19 1.25 0.715 1.15 0.64 0.76 -
P/RPS 1.97 2.43 2.69 0.00 0.73 0.44 0.55 21.68%
P/EPS 19.29 20.54 26.23 2.23 10.83 7.73 8.03 14.43%
EY 5.18 4.87 3.81 44.89 9.24 12.94 12.46 -12.62%
DY 0.00 0.00 0.00 0.00 2.61 7.81 2.63 -
P/NAPS 1.56 2.20 2.50 1.12 1.28 0.75 0.94 8.10%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/08/17 24/08/16 25/08/15 18/02/14 28/02/13 27/02/12 21/02/11 -
Price 0.92 1.17 1.10 0.63 0.605 0.69 0.76 -
P/RPS 1.97 2.39 2.37 0.00 0.38 0.47 0.55 21.68%
P/EPS 19.29 20.20 23.08 1.96 5.70 8.33 8.03 14.43%
EY 5.18 4.95 4.33 50.95 17.56 12.00 12.46 -12.62%
DY 0.00 0.00 0.00 0.00 4.96 7.25 2.63 -
P/NAPS 1.56 2.17 2.20 0.98 0.67 0.81 0.94 8.10%

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