[AWC] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -7.39%
YoY- 824.55%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 137,354 143,748 184,754 156,940 132,328 144,268 97,281 25.77%
PBT 12,124 17,096 27,082 26,048 26,868 21,388 6,843 46.26%
Tax -1,390 -1,672 -4,973 -5,226 -6,278 -5,004 -1,652 -10.84%
NP 10,734 15,424 22,109 20,821 20,590 16,384 5,191 62.09%
-
NP to SH 6,794 9,420 11,819 11,370 12,278 12,168 3,191 65.27%
-
Tax Rate 11.46% 9.78% 18.36% 20.06% 23.37% 23.40% 24.14% -
Total Cost 126,620 128,324 162,645 136,118 111,738 127,884 92,090 23.57%
-
Net Worth 70,204 72,461 70,130 65,599 65,694 77,185 59,002 12.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,529 - - - - - - -
Div Payout % 66.67% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,204 72,461 70,130 65,599 65,694 77,185 59,002 12.25%
NOSH 226,466 226,442 226,228 226,206 226,531 227,014 226,934 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.81% 10.73% 11.97% 13.27% 15.56% 11.36% 5.34% -
ROE 9.68% 13.00% 16.85% 17.33% 18.69% 15.76% 5.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.65 63.48 81.67 69.38 58.41 63.55 42.87 25.94%
EPS 3.00 4.16 5.22 5.03 5.42 5.36 1.40 65.98%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.29 0.34 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 225,471
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.66 42.55 54.69 46.46 39.17 42.71 28.80 25.77%
EPS 2.01 2.79 3.50 3.37 3.63 3.60 0.94 65.74%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2078 0.2145 0.2076 0.1942 0.1945 0.2285 0.1747 12.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.26 0.25 0.28 0.25 0.20 0.16 -
P/RPS 0.46 0.41 0.31 0.40 0.43 0.31 0.37 15.57%
P/EPS 9.33 6.25 4.79 5.57 4.61 3.73 11.38 -12.37%
EY 10.71 16.00 20.90 17.95 21.68 26.80 8.79 14.03%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.81 0.97 0.86 0.59 0.62 28.11%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.26 0.29 0.26 0.25 0.28 0.22 0.21 -
P/RPS 0.43 0.46 0.32 0.36 0.48 0.35 0.49 -8.31%
P/EPS 8.67 6.97 4.98 4.97 5.17 4.10 14.93 -30.32%
EY 11.54 14.34 20.09 20.11 19.36 24.36 6.70 43.54%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.84 0.86 0.97 0.65 0.81 2.44%

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