[AWC] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -31.15%
YoY- -39.82%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 94,373 88,151 84,477 86,562 87,564 88,327 89,657 3.47%
PBT 10,373 8,864 9,607 10,197 11,617 12,093 11,610 -7.24%
Tax -4,157 -4,002 -4,965 -5,177 -4,326 -4,719 -4,174 -0.27%
NP 6,216 4,862 4,642 5,020 7,291 7,374 7,436 -11.27%
-
NP to SH 4,590 4,260 4,701 5,020 7,291 7,374 7,436 -27.52%
-
Tax Rate 40.08% 45.15% 51.68% 50.77% 37.24% 39.02% 35.95% -
Total Cost 88,157 83,289 79,835 81,542 80,273 80,953 82,221 4.76%
-
Net Worth 63,736 61,303 62,193 62,550 58,709 63,909 52,326 14.06%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,316 2,316 2,316 2,316 - - - -
Div Payout % 50.47% 54.38% 49.28% 46.15% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 63,736 61,303 62,193 62,550 58,709 63,909 52,326 14.06%
NOSH 227,631 227,049 230,344 231,666 225,806 228,249 272,775 -11.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.59% 5.52% 5.49% 5.80% 8.33% 8.35% 8.29% -
ROE 7.20% 6.95% 7.56% 8.03% 12.42% 11.54% 14.21% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.46 38.82 36.67 37.36 38.78 38.70 39.41 3.44%
EPS 2.02 1.88 2.04 2.17 3.23 3.23 3.27 -27.48%
DPS 1.00 1.02 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.27 0.26 0.28 0.23 14.02%
Adjusted Per Share Value based on latest NOSH - 231,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.18 26.32 25.22 25.84 26.14 26.37 26.77 3.48%
EPS 1.37 1.27 1.40 1.50 2.18 2.20 2.22 -27.53%
DPS 0.69 0.69 0.69 0.69 0.00 0.00 0.00 -
NAPS 0.1903 0.183 0.1857 0.1868 0.1753 0.1908 0.1562 14.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.27 0.23 0.28 0.28 0.22 0.27 -
P/RPS 0.75 0.70 0.63 0.75 0.72 0.57 0.69 5.72%
P/EPS 15.37 14.39 11.27 12.92 8.67 6.81 8.26 51.34%
EY 6.50 6.95 8.87 7.74 11.53 14.68 12.11 -33.97%
DY 3.23 3.78 4.35 3.57 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.85 1.04 1.08 0.79 1.17 -3.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 29/11/06 23/08/06 29/05/06 24/02/06 21/11/05 -
Price 0.28 0.32 0.28 0.25 0.27 0.26 0.26 -
P/RPS 0.68 0.82 0.76 0.67 0.70 0.67 0.66 2.01%
P/EPS 13.89 17.06 13.72 11.54 8.36 8.05 7.95 45.11%
EY 7.20 5.86 7.29 8.67 11.96 12.43 12.57 -31.05%
DY 3.57 3.19 3.57 4.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.04 0.93 1.04 0.93 1.13 -7.83%

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