[AVALAND] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.54%
YoY- 292.35%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 689,899 274,842 0 186,150 362,688 315,899 80,582 47.68%
PBT 107,866 58,851 2,112 89,041 24,031 24,394 5,369 72.42%
Tax -44,857 -13,125 0 -1,703 -1,771 -3,610 -564 121.37%
NP 63,009 45,726 2,112 87,338 22,260 20,784 4,805 59.57%
-
NP to SH 63,014 45,726 2,112 87,338 22,260 20,784 4,805 59.57%
-
Tax Rate 41.59% 22.30% 0.00% 1.91% 7.37% 14.80% 10.50% -
Total Cost 626,890 229,116 -2,112 98,812 340,428 295,115 75,777 46.77%
-
Net Worth 694,084 117,812 7,068 148,443 205,057 196,110 169,717 29.14%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 14,170 9,409 - -
Div Payout % - - - - 63.66% 45.27% - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 694,084 117,812 7,068 148,443 205,057 196,110 169,717 29.14%
NOSH 1,334,777 235,625 235,625 235,625 235,698 236,277 220,412 38.68%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.13% 16.64% 0.00% 46.92% 6.14% 6.58% 5.96% -
ROE 9.08% 38.81% 29.88% 58.84% 10.86% 10.60% 2.83% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 51.69 116.64 0.00 79.00 153.88 133.70 36.56 6.49%
EPS 4.72 19.41 0.90 37.07 9.44 8.80 2.18 15.05%
DPS 0.00 0.00 0.00 0.00 6.00 3.98 0.00 -
NAPS 0.52 0.50 0.03 0.63 0.87 0.83 0.77 -6.88%
Adjusted Per Share Value based on latest NOSH - 235,625
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.35 18.86 0.00 12.78 24.89 21.68 5.53 47.69%
EPS 4.32 3.14 0.14 5.99 1.53 1.43 0.33 59.52%
DPS 0.00 0.00 0.00 0.00 0.97 0.65 0.00 -
NAPS 0.4764 0.0809 0.0049 0.1019 0.1407 0.1346 0.1165 29.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.30 0.63 0.63 0.61 0.72 0.73 0.00 -
P/RPS 2.52 0.54 0.00 0.77 0.47 0.55 0.00 -
P/EPS 27.54 3.25 70.29 1.65 7.62 8.30 0.00 -
EY 3.63 30.80 1.42 60.76 13.12 12.05 0.00 -
DY 0.00 0.00 0.00 0.00 8.33 5.46 0.00 -
P/NAPS 2.50 1.26 21.00 0.97 0.83 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/16 11/02/15 14/08/14 02/08/13 09/08/12 23/08/11 - -
Price 1.24 0.63 0.63 0.615 0.74 0.62 0.00 -
P/RPS 2.40 0.54 0.00 0.78 0.48 0.46 0.00 -
P/EPS 26.27 3.25 70.29 1.66 7.84 7.05 0.00 -
EY 3.81 30.80 1.42 60.27 12.76 14.19 0.00 -
DY 0.00 0.00 0.00 0.00 8.11 6.42 0.00 -
P/NAPS 2.38 1.26 21.00 0.98 0.85 0.75 0.00 -

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