[AWC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 170.08%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 100,094 107,400 145,000 141,900 121,086 101,680 112,917 -7.70%
PBT 1,036 1,080 9,715 8,317 3,452 -13,148 5,232 -65.92%
Tax -1,326 -1,028 -4,127 -3,092 -3,072 -224 577 -
NP -290 52 5,588 5,225 380 -13,372 5,809 -
-
NP to SH 1,780 1,400 4,555 4,532 1,678 -12,252 3,800 -39.60%
-
Tax Rate 127.99% 95.19% 42.48% 37.18% 88.99% - -11.03% -
Total Cost 100,384 107,348 139,412 136,674 120,706 115,052 107,108 -4.21%
-
Net Worth 73,025 69,999 72,115 69,780 70,294 69,818 71,952 0.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 7,503 6,802 13,513 3,372 -
Div Payout % - - - 165.56% 405.41% 0.00% 88.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,025 69,999 72,115 69,780 70,294 69,818 71,952 0.98%
NOSH 228,205 218,750 225,360 225,099 226,756 225,220 224,852 0.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.29% 0.05% 3.85% 3.68% 0.31% -13.15% 5.14% -
ROE 2.44% 2.00% 6.32% 6.49% 2.39% -17.55% 5.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.86 49.10 64.34 63.04 53.40 45.15 50.22 -8.60%
EPS 0.78 0.64 2.00 2.01 0.74 -5.44 1.69 -40.19%
DPS 0.00 0.00 0.00 3.33 3.00 6.00 1.50 -
NAPS 0.32 0.32 0.32 0.31 0.31 0.31 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 224,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.63 31.79 42.92 42.01 35.84 30.10 33.43 -7.70%
EPS 0.53 0.41 1.35 1.34 0.50 -3.63 1.12 -39.19%
DPS 0.00 0.00 0.00 2.22 2.01 4.00 1.00 -
NAPS 0.2162 0.2072 0.2135 0.2066 0.2081 0.2067 0.213 0.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.25 0.24 0.23 0.24 0.23 0.25 -
P/RPS 0.63 0.51 0.37 0.36 0.45 0.51 0.50 16.60%
P/EPS 35.26 39.06 11.87 11.42 32.43 -4.23 14.79 78.17%
EY 2.84 2.56 8.42 8.75 3.08 -23.65 6.76 -43.81%
DY 0.00 0.00 0.00 14.49 12.50 26.09 6.00 -
P/NAPS 0.86 0.78 0.75 0.74 0.77 0.74 0.78 6.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.285 0.275 0.245 0.255 0.22 0.24 0.25 -
P/RPS 0.65 0.56 0.38 0.40 0.41 0.53 0.50 19.05%
P/EPS 36.54 42.97 12.12 12.67 29.73 -4.41 14.79 82.45%
EY 2.74 2.33 8.25 7.90 3.36 -22.67 6.76 -45.14%
DY 0.00 0.00 0.00 13.07 13.64 25.00 6.00 -
P/NAPS 0.89 0.86 0.77 0.82 0.71 0.77 0.78 9.16%

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