[AWC] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -64.84%
YoY- -69.21%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 112,917 107,592 109,220 103,676 153,386 138,102 137,354 -12.25%
PBT 5,232 6,646 7,158 6,952 16,390 12,536 12,124 -42.92%
Tax 577 -769 -664 -576 -2,679 -1,330 -1,390 -
NP 5,809 5,877 6,494 6,376 13,711 11,205 10,734 -33.61%
-
NP to SH 3,800 2,978 3,560 2,900 8,249 6,370 6,794 -32.13%
-
Tax Rate -11.03% 11.57% 9.28% 8.29% 16.35% 10.61% 11.46% -
Total Cost 107,108 101,714 102,726 97,300 139,675 126,897 126,620 -10.56%
-
Net Worth 71,952 69,953 74,354 72,499 67,614 70,198 70,204 1.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,372 4,513 6,759 13,593 4,507 3,019 4,529 -17.86%
Div Payout % 88.76% 151.52% 189.87% 468.75% 54.64% 47.39% 66.67% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 71,952 69,953 74,354 72,499 67,614 70,198 70,204 1.65%
NOSH 224,852 225,656 225,316 226,562 272,783 226,445 226,466 -0.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.14% 5.46% 5.95% 6.15% 8.94% 8.11% 7.81% -
ROE 5.28% 4.26% 4.79% 4.00% 12.20% 9.08% 9.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.22 47.68 48.47 45.76 68.06 60.99 60.65 -11.83%
EPS 1.69 1.32 1.58 1.28 3.66 2.81 3.00 -31.81%
DPS 1.50 2.00 3.00 6.00 2.00 1.33 2.00 -17.46%
NAPS 0.32 0.31 0.33 0.32 0.30 0.31 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 226,562
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.73 32.14 32.63 30.97 45.82 41.26 41.03 -12.25%
EPS 1.14 0.89 1.06 0.87 2.46 1.90 2.03 -31.95%
DPS 1.01 1.35 2.02 4.06 1.35 0.90 1.35 -17.60%
NAPS 0.215 0.209 0.2221 0.2166 0.202 0.2097 0.2097 1.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.26 0.25 0.21 0.26 0.26 0.28 -
P/RPS 0.50 0.55 0.52 0.46 0.38 0.43 0.46 5.72%
P/EPS 14.79 19.70 15.82 16.41 7.09 9.24 9.33 35.99%
EY 6.76 5.08 6.32 6.10 14.10 10.82 10.71 -26.43%
DY 6.00 7.69 12.00 28.57 7.69 5.13 7.14 -10.95%
P/NAPS 0.78 0.84 0.76 0.66 0.81 0.84 0.90 -9.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 -
Price 0.25 0.25 0.26 0.25 0.22 0.26 0.26 -
P/RPS 0.50 0.52 0.54 0.55 0.32 0.43 0.43 10.58%
P/EPS 14.79 18.94 16.46 19.53 6.00 9.24 8.67 42.81%
EY 6.76 5.28 6.08 5.12 16.67 10.82 11.54 -30.01%
DY 6.00 8.00 11.54 24.00 9.09 5.13 7.69 -15.26%
P/NAPS 0.78 0.81 0.79 0.78 0.69 0.84 0.84 -4.82%

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