[AWC] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.17%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 77,880 86,576 87,809 89,792 86,220 91,737 93,354 -11.37%
PBT 7,140 10,197 11,050 11,434 9,500 12,599 12,385 -30.70%
Tax -2,032 -3,489 -3,358 -3,340 -2,880 -4,257 -4,476 -40.90%
NP 5,108 6,708 7,692 8,094 6,620 8,342 7,909 -25.26%
-
NP to SH 5,344 5,020 6,508 6,962 6,620 8,342 7,909 -22.98%
-
Tax Rate 28.46% 34.22% 30.39% 29.21% 30.32% 33.79% 36.14% -
Total Cost 72,772 79,868 80,117 81,698 79,600 83,395 85,445 -10.14%
-
Net Worth 62,193 61,330 59,301 63,704 52,326 57,136 48,097 18.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,271 - - - - - -
Div Payout % - 45.25% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 62,193 61,330 59,301 63,704 52,326 57,136 48,097 18.67%
NOSH 230,344 227,149 228,084 227,516 272,775 228,547 229,034 0.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.56% 7.75% 8.76% 9.01% 7.68% 9.09% 8.47% -
ROE 8.59% 8.19% 10.97% 10.93% 12.65% 14.60% 16.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.81 38.11 38.50 39.47 37.90 40.14 40.76 -11.70%
EPS 2.32 2.21 2.85 3.06 2.92 3.65 3.45 -23.22%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.28 0.23 0.25 0.21 18.22%
Adjusted Per Share Value based on latest NOSH - 228,249
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.05 25.63 25.99 26.58 25.52 27.16 27.64 -11.39%
EPS 1.58 1.49 1.93 2.06 1.96 2.47 2.34 -23.01%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1816 0.1755 0.1886 0.1549 0.1691 0.1424 18.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.28 0.28 0.22 0.27 0.27 0.37 -
P/RPS 0.68 0.73 0.73 0.56 0.71 0.67 0.91 -17.63%
P/EPS 9.91 12.67 9.81 7.19 9.28 7.40 10.71 -5.03%
EY 10.09 7.89 10.19 13.91 10.78 13.52 9.33 5.35%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.08 0.79 1.17 1.08 1.76 -38.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 23/08/06 29/05/06 24/02/06 21/11/05 25/08/05 24/05/05 -
Price 0.28 0.25 0.27 0.26 0.26 0.28 0.28 -
P/RPS 0.83 0.66 0.70 0.66 0.69 0.70 0.69 13.09%
P/EPS 12.07 11.31 9.46 8.50 8.94 7.67 8.11 30.32%
EY 8.29 8.84 10.57 11.77 11.19 13.04 12.33 -23.23%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 1.04 0.93 1.13 1.12 1.33 -15.11%

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