[AWC] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.9%
YoY- 380.96%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 143,748 184,754 156,940 132,328 144,268 97,281 86,208 40.57%
PBT 17,096 27,082 26,048 26,868 21,388 6,843 -1,562 -
Tax -1,672 -4,973 -5,226 -6,278 -5,004 -1,652 -1,668 0.15%
NP 15,424 22,109 20,821 20,590 16,384 5,191 -3,230 -
-
NP to SH 9,420 11,819 11,370 12,278 12,168 3,191 -1,569 -
-
Tax Rate 9.78% 18.36% 20.06% 23.37% 23.40% 24.14% - -
Total Cost 128,324 162,645 136,118 111,738 127,884 92,090 89,438 27.18%
-
Net Worth 72,461 70,130 65,599 65,694 77,185 59,002 65,640 6.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,461 70,130 65,599 65,694 77,185 59,002 65,640 6.80%
NOSH 226,442 226,228 226,206 226,531 227,014 226,934 226,346 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.73% 11.97% 13.27% 15.56% 11.36% 5.34% -3.75% -
ROE 13.00% 16.85% 17.33% 18.69% 15.76% 5.41% -2.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.48 81.67 69.38 58.41 63.55 42.87 38.09 40.52%
EPS 4.16 5.22 5.03 5.42 5.36 1.40 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.29 0.29 0.34 0.26 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 226,131
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.55 54.69 46.46 39.17 42.71 28.80 25.52 40.56%
EPS 2.79 3.50 3.37 3.63 3.60 0.94 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2076 0.1942 0.1945 0.2285 0.1747 0.1943 6.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.28 0.25 0.20 0.16 0.10 -
P/RPS 0.41 0.31 0.40 0.43 0.31 0.37 0.26 35.44%
P/EPS 6.25 4.79 5.57 4.61 3.73 11.38 -14.42 -
EY 16.00 20.90 17.95 21.68 26.80 8.79 -6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.97 0.86 0.59 0.62 0.34 78.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.29 0.26 0.25 0.28 0.22 0.21 0.13 -
P/RPS 0.46 0.32 0.36 0.48 0.35 0.49 0.34 22.30%
P/EPS 6.97 4.98 4.97 5.17 4.10 14.93 -18.75 -
EY 14.34 20.09 20.11 19.36 24.36 6.70 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.86 0.97 0.65 0.81 0.45 59.84%

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