[AWC] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.84%
YoY- 378.6%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,937 66,724 51,541 30,097 36,067 39,281 28,062 17.90%
PBT 4,274 7,137 6,103 8,087 5,347 8,762 2,910 29.17%
Tax -418 -731 -781 -1,888 -1,251 -723 -1,031 -45.19%
NP 3,856 6,406 5,322 6,199 4,096 8,039 1,879 61.41%
-
NP to SH 2,355 3,168 2,390 3,098 3,042 4,286 1,008 75.97%
-
Tax Rate 9.78% 10.24% 12.80% 23.35% 23.40% 8.25% 35.43% -
Total Cost 32,081 60,318 46,219 23,898 31,971 31,242 26,183 14.48%
-
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,262 - - - - - -
Div Payout % - 71.43% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
NOSH 226,442 226,285 225,471 226,131 227,014 226,772 229,090 -0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.73% 9.60% 10.33% 20.60% 11.36% 20.47% 6.70% -
ROE 3.25% 4.52% 3.66% 4.72% 3.94% 5.73% 1.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.87 29.49 22.86 13.31 15.89 17.32 12.25 18.82%
EPS 1.04 1.40 1.06 1.37 1.34 1.89 0.44 77.34%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.29 0.29 0.34 0.33 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 226,131
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.64 19.75 15.26 8.91 10.68 11.63 8.31 17.89%
EPS 0.70 0.94 0.71 0.92 0.90 1.27 0.30 75.83%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2077 0.1936 0.1941 0.2285 0.2215 0.1967 5.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.28 0.25 0.20 0.16 0.10 -
P/RPS 1.64 0.85 1.22 1.88 1.26 0.92 0.82 58.67%
P/EPS 25.00 17.86 26.42 18.25 14.93 8.47 22.73 6.54%
EY 4.00 5.60 3.79 5.48 6.70 11.81 4.40 -6.15%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.97 0.86 0.59 0.48 0.34 78.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.29 0.26 0.25 0.28 0.22 0.21 0.13 -
P/RPS 1.83 0.88 1.09 2.10 1.38 1.21 1.06 43.86%
P/EPS 27.88 18.57 23.58 20.44 16.42 11.11 29.55 -3.80%
EY 3.59 5.38 4.24 4.89 6.09 9.00 3.38 4.09%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.86 0.97 0.65 0.64 0.45 59.84%

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