[AWC] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 6.45%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 107,158 97,820 88,696 77,880 86,576 87,809 89,792 12.54%
PBT 11,857 11,086 8,638 7,140 10,197 11,050 11,434 2.45%
Tax -3,250 -3,182 -2,122 -2,032 -3,489 -3,358 -3,340 -1.80%
NP 8,607 7,904 6,516 5,108 6,708 7,692 8,094 4.19%
-
NP to SH 6,167 5,736 5,312 5,344 5,020 6,508 6,962 -7.78%
-
Tax Rate 27.41% 28.70% 24.57% 28.46% 34.22% 30.39% 29.21% -
Total Cost 98,551 89,916 82,180 72,772 79,868 80,117 81,698 13.35%
-
Net Worth 66,238 64,072 61,820 62,193 61,330 59,301 63,704 2.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 2,271 - - -
Div Payout % - - - - 45.25% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,238 64,072 61,820 62,193 61,330 59,301 63,704 2.64%
NOSH 228,407 228,829 228,965 230,344 227,149 228,084 227,516 0.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.03% 8.08% 7.35% 6.56% 7.75% 8.76% 9.01% -
ROE 9.31% 8.95% 8.59% 8.59% 8.19% 10.97% 10.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.92 42.75 38.74 33.81 38.11 38.50 39.47 12.25%
EPS 2.70 2.51 2.32 2.32 2.21 2.85 3.06 -8.02%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.27 0.27 0.26 0.28 2.37%
Adjusted Per Share Value based on latest NOSH - 230,344
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.72 28.96 26.26 23.05 25.63 25.99 26.58 12.54%
EPS 1.83 1.70 1.57 1.58 1.49 1.93 2.06 -7.60%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.1961 0.1897 0.183 0.1841 0.1816 0.1755 0.1886 2.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.31 0.31 0.27 0.23 0.28 0.28 0.22 -
P/RPS 0.66 0.73 0.70 0.68 0.73 0.73 0.56 11.60%
P/EPS 11.48 12.37 11.64 9.91 12.67 9.81 7.19 36.72%
EY 8.71 8.09 8.59 10.09 7.89 10.19 13.91 -26.87%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.07 1.11 1.00 0.85 1.04 1.08 0.79 22.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 29/05/06 24/02/06 -
Price 0.25 0.28 0.32 0.28 0.25 0.27 0.26 -
P/RPS 0.53 0.66 0.83 0.83 0.66 0.70 0.66 -13.63%
P/EPS 9.26 11.17 13.79 12.07 11.31 9.46 8.50 5.89%
EY 10.80 8.95 7.25 8.29 8.84 10.57 11.77 -5.58%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.19 1.04 0.93 1.04 0.93 -5.09%

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