[AWC] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.52%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 88,696 77,880 86,576 87,809 89,792 86,220 91,737 -2.21%
PBT 8,638 7,140 10,197 11,050 11,434 9,500 12,599 -22.19%
Tax -2,122 -2,032 -3,489 -3,358 -3,340 -2,880 -4,257 -37.05%
NP 6,516 5,108 6,708 7,692 8,094 6,620 8,342 -15.14%
-
NP to SH 5,312 5,344 5,020 6,508 6,962 6,620 8,342 -25.92%
-
Tax Rate 24.57% 28.46% 34.22% 30.39% 29.21% 30.32% 33.79% -
Total Cost 82,180 72,772 79,868 80,117 81,698 79,600 83,395 -0.97%
-
Net Worth 61,820 62,193 61,330 59,301 63,704 52,326 57,136 5.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 2,271 - - - - -
Div Payout % - - 45.25% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 61,820 62,193 61,330 59,301 63,704 52,326 57,136 5.37%
NOSH 228,965 230,344 227,149 228,084 227,516 272,775 228,547 0.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.35% 6.56% 7.75% 8.76% 9.01% 7.68% 9.09% -
ROE 8.59% 8.59% 8.19% 10.97% 10.93% 12.65% 14.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.74 33.81 38.11 38.50 39.47 37.90 40.14 -2.33%
EPS 2.32 2.32 2.21 2.85 3.06 2.92 3.65 -26.01%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.26 0.28 0.23 0.25 5.24%
Adjusted Per Share Value based on latest NOSH - 225,806
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.26 23.05 25.63 25.99 26.58 25.52 27.16 -2.21%
EPS 1.57 1.58 1.49 1.93 2.06 1.96 2.47 -26.01%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1841 0.1816 0.1755 0.1886 0.1549 0.1691 5.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.23 0.28 0.28 0.22 0.27 0.27 -
P/RPS 0.70 0.68 0.73 0.73 0.56 0.71 0.67 2.95%
P/EPS 11.64 9.91 12.67 9.81 7.19 9.28 7.40 35.14%
EY 8.59 10.09 7.89 10.19 13.91 10.78 13.52 -26.03%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.04 1.08 0.79 1.17 1.08 -4.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 23/08/06 29/05/06 24/02/06 21/11/05 25/08/05 -
Price 0.32 0.28 0.25 0.27 0.26 0.26 0.28 -
P/RPS 0.83 0.83 0.66 0.70 0.66 0.69 0.70 11.99%
P/EPS 13.79 12.07 11.31 9.46 8.50 8.94 7.67 47.70%
EY 7.25 8.29 8.84 10.57 11.77 11.19 13.04 -32.31%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 0.93 1.04 0.93 1.13 1.12 4.11%

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