[AWC] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -20.3%
YoY- -22.58%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,386 138,102 137,354 143,748 184,754 156,940 132,328 10.37%
PBT 16,390 12,536 12,124 17,096 27,082 26,048 26,868 -28.13%
Tax -2,679 -1,330 -1,390 -1,672 -4,973 -5,226 -6,278 -43.40%
NP 13,711 11,205 10,734 15,424 22,109 20,821 20,590 -23.80%
-
NP to SH 8,249 6,370 6,794 9,420 11,819 11,370 12,278 -23.34%
-
Tax Rate 16.35% 10.61% 11.46% 9.78% 18.36% 20.06% 23.37% -
Total Cost 139,675 126,897 126,620 128,324 162,645 136,118 111,738 16.08%
-
Net Worth 67,614 70,198 70,204 72,461 70,130 65,599 65,694 1.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,507 3,019 4,529 - - - - -
Div Payout % 54.64% 47.39% 66.67% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 67,614 70,198 70,204 72,461 70,130 65,599 65,694 1.94%
NOSH 272,783 226,445 226,466 226,442 226,228 226,206 226,531 13.22%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.94% 8.11% 7.81% 10.73% 11.97% 13.27% 15.56% -
ROE 12.20% 9.08% 9.68% 13.00% 16.85% 17.33% 18.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.06 60.99 60.65 63.48 81.67 69.38 58.41 10.76%
EPS 3.66 2.81 3.00 4.16 5.22 5.03 5.42 -23.08%
DPS 2.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.31 0.32 0.31 0.29 0.29 2.29%
Adjusted Per Share Value based on latest NOSH - 226,442
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.82 41.26 41.03 42.94 55.19 46.88 39.53 10.37%
EPS 2.46 1.90 2.03 2.81 3.53 3.40 3.67 -23.46%
DPS 1.35 0.90 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.202 0.2097 0.2097 0.2165 0.2095 0.196 0.1963 1.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.26 0.26 0.28 0.26 0.25 0.28 0.25 -
P/RPS 0.38 0.43 0.46 0.41 0.31 0.40 0.43 -7.93%
P/EPS 7.09 9.24 9.33 6.25 4.79 5.57 4.61 33.34%
EY 14.10 10.82 10.71 16.00 20.90 17.95 21.68 -24.99%
DY 7.69 5.13 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.90 0.81 0.81 0.97 0.86 -3.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.22 0.26 0.26 0.29 0.26 0.25 0.28 -
P/RPS 0.32 0.43 0.43 0.46 0.32 0.36 0.48 -23.74%
P/EPS 6.00 9.24 8.67 6.97 4.98 4.97 5.17 10.46%
EY 16.67 10.82 11.54 14.34 20.09 20.11 19.36 -9.51%
DY 9.09 5.13 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.84 0.91 0.84 0.86 0.97 -20.36%

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