[AWC] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 281.32%
YoY- 383.5%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 184,754 156,940 132,328 144,268 97,281 86,208 73,188 85.71%
PBT 27,082 26,048 26,868 21,388 6,843 -1,562 -8,164 -
Tax -4,973 -5,226 -6,278 -5,004 -1,652 -1,668 -440 405.87%
NP 22,109 20,821 20,590 16,384 5,191 -3,230 -8,604 -
-
NP to SH 11,819 11,370 12,278 12,168 3,191 -1,569 -4,370 -
-
Tax Rate 18.36% 20.06% 23.37% 23.40% 24.14% - - -
Total Cost 162,645 136,118 111,738 127,884 92,090 89,438 81,792 58.33%
-
Net Worth 70,130 65,599 65,694 77,185 59,002 65,640 63,729 6.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 70,130 65,599 65,694 77,185 59,002 65,640 63,729 6.60%
NOSH 226,228 226,206 226,531 227,014 226,934 226,346 227,604 -0.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.97% 13.27% 15.56% 11.36% 5.34% -3.75% -11.76% -
ROE 16.85% 17.33% 18.69% 15.76% 5.41% -2.39% -6.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.67 69.38 58.41 63.55 42.87 38.09 32.16 86.45%
EPS 5.22 5.03 5.42 5.36 1.40 -0.69 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.29 0.34 0.26 0.29 0.28 7.04%
Adjusted Per Share Value based on latest NOSH - 227,014
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.69 46.46 39.17 42.71 28.80 25.52 21.67 85.68%
EPS 3.50 3.37 3.63 3.60 0.94 -0.46 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2076 0.1942 0.1945 0.2285 0.1747 0.1943 0.1887 6.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.28 0.25 0.20 0.16 0.10 0.09 -
P/RPS 0.31 0.40 0.43 0.31 0.37 0.26 0.28 7.04%
P/EPS 4.79 5.57 4.61 3.73 11.38 -14.42 -4.69 -
EY 20.90 17.95 21.68 26.80 8.79 -6.93 -21.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.86 0.59 0.62 0.34 0.32 86.04%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 19/02/09 -
Price 0.26 0.25 0.28 0.22 0.21 0.13 0.11 -
P/RPS 0.32 0.36 0.48 0.35 0.49 0.34 0.34 -3.97%
P/EPS 4.98 4.97 5.17 4.10 14.93 -18.75 -5.73 -
EY 20.09 20.11 19.36 24.36 6.70 -5.33 -17.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.97 0.65 0.81 0.45 0.39 67.01%

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