[AVALAND] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.54%
YoY- -96.35%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 477,180 624,728 691,205 0 282,766 353,122 309,431 6.37%
PBT 101,852 111,448 106,046 3,372 94,849 22,503 24,356 22.65%
Tax -36,135 -34,812 -42,565 0 -2,392 -2,236 -3,020 42.51%
NP 65,717 76,636 63,481 3,372 92,457 20,267 21,336 17.41%
-
NP to SH 65,722 77,960 62,162 3,372 92,457 20,267 21,336 17.42%
-
Tax Rate 35.48% 31.24% 40.14% 0.00% 2.52% 9.94% 12.40% -
Total Cost 411,463 548,092 627,724 -3,372 190,309 332,855 288,095 5.21%
-
Net Worth 903,336 735,854 654,040 7,068 148,443 205,478 190,668 24.86%
Dividend
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 3,535 15,360 4,683 -
Div Payout % - - - - 3.82% 75.79% 21.95% -
Equity
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 903,336 735,854 654,040 7,068 148,443 205,478 190,668 24.86%
NOSH 1,456,995 1,334,777 1,334,777 235,625 235,625 236,181 235,392 29.71%
Ratio Analysis
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.77% 12.27% 9.18% 0.00% 32.70% 5.74% 6.90% -
ROE 7.28% 10.59% 9.50% 47.70% 62.28% 9.86% 11.19% -
Per Share
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 32.75 46.69 51.78 0.00 120.01 149.51 131.45 -17.99%
EPS 4.51 5.83 4.66 1.43 39.24 8.58 9.06 -9.47%
DPS 0.00 0.00 0.00 0.00 1.50 6.50 1.99 -
NAPS 0.62 0.55 0.49 0.03 0.63 0.87 0.81 -3.74%
Adjusted Per Share Value based on latest NOSH - 235,625
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 32.75 42.88 47.44 0.00 19.41 24.24 21.24 6.37%
EPS 4.51 5.35 4.27 0.23 6.35 1.39 1.46 17.46%
DPS 0.00 0.00 0.00 0.00 0.24 1.05 0.32 -
NAPS 0.62 0.505 0.4489 0.0049 0.1019 0.141 0.1309 24.85%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/03/18 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.88 1.13 1.15 0.63 0.61 0.68 0.75 -
P/RPS 2.69 2.42 2.22 0.00 0.51 0.45 0.57 24.79%
P/EPS 19.51 19.39 24.69 44.02 1.55 7.92 8.27 13.03%
EY 5.13 5.16 4.05 2.27 64.33 12.62 12.09 -11.51%
DY 0.00 0.00 0.00 0.00 2.46 9.56 2.65 -
P/NAPS 1.42 2.05 2.35 21.00 0.97 0.78 0.93 6.22%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 08/05/18 28/11/16 30/11/15 22/04/14 27/05/13 22/05/12 23/05/11 -
Price 0.87 0.895 1.38 0.63 0.625 0.64 0.75 -
P/RPS 2.66 1.92 2.66 0.00 0.52 0.43 0.57 24.59%
P/EPS 19.29 15.36 29.63 44.02 1.59 7.46 8.27 12.85%
EY 5.18 6.51 3.37 2.27 62.78 13.41 12.09 -11.39%
DY 0.00 0.00 0.00 0.00 2.40 10.16 2.65 -
P/NAPS 1.40 1.63 2.82 21.00 0.99 0.74 0.93 6.01%

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