[AVALAND] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 69.93%
YoY- 3835.17%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 184,630 137,756 159,621 160,927 0 96,616 87,050 11.32%
PBT 43,912 29,250 42,100 40,280 1,127 6,935 5,407 34.84%
Tax -13,222 -4,949 -13,924 -11,632 0 -689 -1,154 41.63%
NP 30,690 24,301 28,176 28,648 1,127 6,246 4,253 32.59%
-
NP to SH 30,705 24,300 29,501 28,648 1,127 6,246 4,253 32.60%
-
Tax Rate 30.11% 16.92% 33.07% 28.88% 0.00% 9.94% 21.34% -
Total Cost 153,940 113,455 131,445 132,279 -1,127 90,370 82,797 9.25%
-
Net Worth 932,477 760,822 694,084 117,812 148,443 205,057 196,110 24.92%
Dividend
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 3,535 4,725 -
Div Payout % - - - - - 56.60% 111.11% -
Equity
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 932,477 760,822 694,084 117,812 148,443 205,057 196,110 24.92%
NOSH 1,456,995 1,334,777 1,334,777 235,625 235,625 235,698 236,277 29.65%
Ratio Analysis
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.62% 17.64% 17.65% 17.80% 0.00% 6.46% 4.89% -
ROE 3.29% 3.19% 4.25% 24.32% 0.76% 3.05% 2.17% -
Per Share
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.67 10.32 11.96 68.30 0.00 40.99 36.84 -14.13%
EPS 2.11 1.82 2.21 2.77 0.48 2.65 1.80 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 0.64 0.57 0.52 0.50 0.63 0.87 0.83 -3.64%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.67 9.45 10.96 11.05 0.00 6.63 5.97 11.33%
EPS 2.11 1.67 2.02 1.97 0.08 0.43 0.29 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.32 -
NAPS 0.64 0.5222 0.4764 0.0809 0.1019 0.1407 0.1346 24.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 0.80 0.98 1.30 0.63 0.61 0.72 0.73 -
P/RPS 6.31 9.50 10.87 0.92 0.00 1.76 1.98 17.99%
P/EPS 37.96 53.83 58.82 5.18 127.53 27.17 40.56 -0.94%
EY 2.63 1.86 1.70 19.30 0.78 3.68 2.47 0.89%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.74 -
P/NAPS 1.25 1.72 2.50 1.26 0.97 0.83 0.88 5.13%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 06/08/18 24/02/17 24/02/16 11/02/15 02/08/13 09/08/12 23/08/11 -
Price 0.755 1.18 1.24 0.63 0.615 0.74 0.62 -
P/RPS 5.96 11.43 10.37 0.92 0.00 1.81 1.68 19.81%
P/EPS 35.83 64.82 56.10 5.18 128.58 27.92 34.44 0.56%
EY 2.79 1.54 1.78 19.30 0.78 3.58 2.90 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 2.03 3.23 -
P/NAPS 1.18 2.07 2.38 1.26 0.98 0.85 0.75 6.68%

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