[AWC] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -22.86%
YoY- -39.82%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 97,820 88,696 77,880 86,576 87,809 89,792 86,220 8.78%
PBT 11,086 8,638 7,140 10,197 11,050 11,434 9,500 10.85%
Tax -3,182 -2,122 -2,032 -3,489 -3,358 -3,340 -2,880 6.88%
NP 7,904 6,516 5,108 6,708 7,692 8,094 6,620 12.55%
-
NP to SH 5,736 5,312 5,344 5,020 6,508 6,962 6,620 -9.12%
-
Tax Rate 28.70% 24.57% 28.46% 34.22% 30.39% 29.21% 30.32% -
Total Cost 89,916 82,180 72,772 79,868 80,117 81,698 79,600 8.47%
-
Net Worth 64,072 61,820 62,193 61,330 59,301 63,704 52,326 14.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 2,271 - - - -
Div Payout % - - - 45.25% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 64,072 61,820 62,193 61,330 59,301 63,704 52,326 14.46%
NOSH 228,829 228,965 230,344 227,149 228,084 227,516 272,775 -11.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.08% 7.35% 6.56% 7.75% 8.76% 9.01% 7.68% -
ROE 8.95% 8.59% 8.59% 8.19% 10.97% 10.93% 12.65% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.75 38.74 33.81 38.11 38.50 39.47 37.90 8.36%
EPS 2.51 2.32 2.32 2.21 2.85 3.06 2.92 -9.60%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.27 0.26 0.28 0.23 14.02%
Adjusted Per Share Value based on latest NOSH - 231,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.96 26.26 23.05 25.63 25.99 26.58 25.52 8.80%
EPS 1.70 1.57 1.58 1.49 1.93 2.06 1.96 -9.05%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.1897 0.183 0.1841 0.1816 0.1755 0.1886 0.1549 14.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.27 0.23 0.28 0.28 0.22 0.27 -
P/RPS 0.73 0.70 0.68 0.73 0.73 0.56 0.71 1.87%
P/EPS 12.37 11.64 9.91 12.67 9.81 7.19 9.28 21.14%
EY 8.09 8.59 10.09 7.89 10.19 13.91 10.78 -17.43%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.85 1.04 1.08 0.79 1.17 -3.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 29/11/06 23/08/06 29/05/06 24/02/06 21/11/05 -
Price 0.28 0.32 0.28 0.25 0.27 0.26 0.26 -
P/RPS 0.66 0.83 0.83 0.66 0.70 0.66 0.69 -2.92%
P/EPS 11.17 13.79 12.07 11.31 9.46 8.50 8.94 16.02%
EY 8.95 7.25 8.29 8.84 10.57 11.77 11.19 -13.84%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.04 0.93 1.04 0.93 1.13 -7.83%

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