[AWC] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 113.7%
YoY- -52.87%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,400 145,000 141,900 121,086 101,680 112,917 107,592 -0.11%
PBT 1,080 9,715 8,317 3,452 -13,148 5,232 6,646 -70.18%
Tax -1,028 -4,127 -3,092 -3,072 -224 577 -769 21.32%
NP 52 5,588 5,225 380 -13,372 5,809 5,877 -95.70%
-
NP to SH 1,400 4,555 4,532 1,678 -12,252 3,800 2,978 -39.51%
-
Tax Rate 95.19% 42.48% 37.18% 88.99% - -11.03% 11.57% -
Total Cost 107,348 139,412 136,674 120,706 115,052 107,108 101,714 3.65%
-
Net Worth 69,999 72,115 69,780 70,294 69,818 71,952 69,953 0.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 7,503 6,802 13,513 3,372 4,513 -
Div Payout % - - 165.56% 405.41% 0.00% 88.76% 151.52% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,999 72,115 69,780 70,294 69,818 71,952 69,953 0.04%
NOSH 218,750 225,360 225,099 226,756 225,220 224,852 225,656 -2.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.05% 3.85% 3.68% 0.31% -13.15% 5.14% 5.46% -
ROE 2.00% 6.32% 6.49% 2.39% -17.55% 5.28% 4.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.10 64.34 63.04 53.40 45.15 50.22 47.68 1.97%
EPS 0.64 2.00 2.01 0.74 -5.44 1.69 1.32 -38.25%
DPS 0.00 0.00 3.33 3.00 6.00 1.50 2.00 -
NAPS 0.32 0.32 0.31 0.31 0.31 0.32 0.31 2.13%
Adjusted Per Share Value based on latest NOSH - 225,549
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.08 43.32 42.39 36.17 30.38 33.73 32.14 -0.12%
EPS 0.42 1.36 1.35 0.50 -3.66 1.14 0.89 -39.35%
DPS 0.00 0.00 2.24 2.03 4.04 1.01 1.35 -
NAPS 0.2091 0.2154 0.2085 0.21 0.2086 0.215 0.209 0.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.24 0.23 0.24 0.23 0.25 0.26 -
P/RPS 0.51 0.37 0.36 0.45 0.51 0.50 0.55 -4.90%
P/EPS 39.06 11.87 11.42 32.43 -4.23 14.79 19.70 57.75%
EY 2.56 8.42 8.75 3.08 -23.65 6.76 5.08 -36.64%
DY 0.00 0.00 14.49 12.50 26.09 6.00 7.69 -
P/NAPS 0.78 0.75 0.74 0.77 0.74 0.78 0.84 -4.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 -
Price 0.275 0.245 0.255 0.22 0.24 0.25 0.25 -
P/RPS 0.56 0.38 0.40 0.41 0.53 0.50 0.52 5.05%
P/EPS 42.97 12.12 12.67 29.73 -4.41 14.79 18.94 72.57%
EY 2.33 8.25 7.90 3.36 -22.67 6.76 5.28 -42.00%
DY 0.00 0.00 13.07 13.64 25.00 6.00 8.00 -
P/NAPS 0.86 0.77 0.82 0.71 0.77 0.78 0.81 4.07%

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