[AVALAND] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 1.37%
YoY- 37.81%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Revenue 517,583 469,162 602,863 689,899 0 274,842 186,150 18.57%
PBT 83,656 113,780 98,598 107,866 2,112 58,851 89,041 -1.03%
Tax -18,346 -35,471 -25,837 -44,857 0 -13,125 -1,703 48.58%
NP 65,310 78,309 72,761 63,009 2,112 45,726 87,338 -4.72%
-
NP to SH 65,339 78,328 72,760 63,014 2,112 45,726 87,338 -4.71%
-
Tax Rate 21.93% 31.18% 26.20% 41.59% 0.00% 22.30% 1.91% -
Total Cost 452,273 390,853 530,102 626,890 -2,112 229,116 98,812 28.83%
-
Net Worth 891,972 932,477 760,822 694,084 7,068 117,812 148,443 34.81%
Dividend
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Net Worth 891,972 932,477 760,822 694,084 7,068 117,812 148,443 34.81%
NOSH 1,456,995 1,456,995 1,334,777 1,334,777 235,625 235,625 235,625 35.46%
Ratio Analysis
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
NP Margin 12.62% 16.69% 12.07% 9.13% 0.00% 16.64% 46.92% -
ROE 7.33% 8.40% 9.56% 9.08% 29.88% 38.81% 58.84% -
Per Share
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 35.52 32.20 45.17 51.69 0.00 116.64 79.00 -12.46%
EPS 4.48 5.38 5.45 4.72 0.90 19.41 37.07 -29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6122 0.64 0.57 0.52 0.03 0.50 0.63 -0.47%
Adjusted Per Share Value based on latest NOSH - 1,334,777
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
RPS 35.52 32.20 41.38 47.35 0.00 18.86 12.78 18.56%
EPS 4.48 5.38 4.99 4.32 0.14 3.14 5.99 -4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6122 0.64 0.5222 0.4764 0.0049 0.0809 0.1019 34.81%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/12/16 31/12/15 30/06/14 31/12/14 28/06/13 -
Price 0.315 0.80 0.98 1.30 0.63 0.63 0.61 -
P/RPS 0.89 2.48 2.17 2.52 0.00 0.54 0.77 2.44%
P/EPS 7.02 14.88 17.98 27.54 70.29 3.25 1.65 27.28%
EY 14.24 6.72 5.56 3.63 1.42 30.80 60.76 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.25 1.72 2.50 21.00 1.26 0.97 -10.15%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/16 31/12/15 30/06/14 31/12/14 30/06/13 CAGR
Date 30/08/19 06/08/18 24/02/17 24/02/16 14/08/14 11/02/15 02/08/13 -
Price 0.265 0.755 1.18 1.24 0.63 0.63 0.615 -
P/RPS 0.75 2.34 2.61 2.40 0.00 0.54 0.78 -0.65%
P/EPS 5.91 14.04 21.65 26.27 70.29 3.25 1.66 23.55%
EY 16.92 7.12 4.62 3.81 1.42 30.80 60.27 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.18 2.07 2.38 21.00 1.26 0.98 -12.82%

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