[AWC] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -16.33%
YoY- -53.24%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,086 101,680 112,917 107,592 109,220 103,676 153,386 -14.52%
PBT 3,452 -13,148 5,232 6,646 7,158 6,952 16,390 -64.43%
Tax -3,072 -224 577 -769 -664 -576 -2,679 9.50%
NP 380 -13,372 5,809 5,877 6,494 6,376 13,711 -90.74%
-
NP to SH 1,678 -12,252 3,800 2,978 3,560 2,900 8,249 -65.24%
-
Tax Rate 88.99% - -11.03% 11.57% 9.28% 8.29% 16.35% -
Total Cost 120,706 115,052 107,108 101,714 102,726 97,300 139,675 -9.23%
-
Net Worth 70,294 69,818 71,952 69,953 74,354 72,499 67,614 2.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,802 13,513 3,372 4,513 6,759 13,593 4,507 31.40%
Div Payout % 405.41% 0.00% 88.76% 151.52% 189.87% 468.75% 54.64% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 70,294 69,818 71,952 69,953 74,354 72,499 67,614 2.61%
NOSH 226,756 225,220 224,852 225,656 225,316 226,562 272,783 -11.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.31% -13.15% 5.14% 5.46% 5.95% 6.15% 8.94% -
ROE 2.39% -17.55% 5.28% 4.26% 4.79% 4.00% 12.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.40 45.15 50.22 47.68 48.47 45.76 68.06 -14.86%
EPS 0.74 -5.44 1.69 1.32 1.58 1.28 3.66 -65.38%
DPS 3.00 6.00 1.50 2.00 3.00 6.00 2.00 30.87%
NAPS 0.31 0.31 0.32 0.31 0.33 0.32 0.30 2.19%
Adjusted Per Share Value based on latest NOSH - 226,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.18 30.38 33.74 32.15 32.64 30.98 45.83 -14.52%
EPS 0.50 -3.66 1.14 0.89 1.06 0.87 2.46 -65.26%
DPS 2.03 4.04 1.01 1.35 2.02 4.06 1.35 31.09%
NAPS 0.2101 0.2086 0.215 0.209 0.2222 0.2166 0.202 2.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.23 0.25 0.26 0.25 0.21 0.26 -
P/RPS 0.45 0.51 0.50 0.55 0.52 0.46 0.38 11.87%
P/EPS 32.43 -4.23 14.79 19.70 15.82 16.41 7.09 174.28%
EY 3.08 -23.65 6.76 5.08 6.32 6.10 14.10 -63.56%
DY 12.50 26.09 6.00 7.69 12.00 28.57 7.69 38.04%
P/NAPS 0.77 0.74 0.78 0.84 0.76 0.66 0.81 -3.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.22 0.24 0.25 0.25 0.26 0.25 0.22 -
P/RPS 0.41 0.53 0.50 0.52 0.54 0.55 0.32 17.87%
P/EPS 29.73 -4.41 14.79 18.94 16.46 19.53 6.00 189.23%
EY 3.36 -22.67 6.76 5.28 6.08 5.12 16.67 -65.45%
DY 13.64 25.00 6.00 8.00 11.54 24.00 9.09 30.90%
P/NAPS 0.71 0.77 0.78 0.81 0.79 0.78 0.69 1.91%

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