[AWC] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 33.55%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,169 111,495 110,685 106,107 94,373 88,151 84,477 17.89%
PBT 4,389 9,067 11,627 12,211 10,373 8,864 9,607 -40.65%
Tax -1,873 -3,362 -3,592 -3,417 -4,157 -4,002 -4,965 -47.75%
NP 2,516 5,705 8,035 8,794 6,216 4,862 4,642 -33.49%
-
NP to SH 2,255 4,213 5,602 6,130 4,590 4,260 4,701 -38.69%
-
Tax Rate 42.67% 37.08% 30.89% 27.98% 40.08% 45.15% 51.68% -
Total Cost 105,653 105,790 102,650 97,313 88,157 83,289 79,835 20.51%
-
Net Worth 66,119 65,088 65,088 65,798 63,736 61,303 62,193 4.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 2,316 2,316 2,316 -
Div Payout % - - - - 50.47% 54.38% 49.28% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 66,119 65,088 65,088 65,798 63,736 61,303 62,193 4.16%
NOSH 227,999 224,444 224,444 226,891 227,631 227,049 230,344 -0.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.33% 5.12% 7.26% 8.29% 6.59% 5.52% 5.49% -
ROE 3.41% 6.47% 8.61% 9.32% 7.20% 6.95% 7.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.44 49.68 49.32 46.77 41.46 38.82 36.67 18.71%
EPS 0.99 1.88 2.50 2.70 2.02 1.88 2.04 -38.21%
DPS 0.00 0.00 0.00 0.00 1.00 1.02 1.00 -
NAPS 0.29 0.29 0.29 0.29 0.28 0.27 0.27 4.87%
Adjusted Per Share Value based on latest NOSH - 226,891
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 32.30 33.30 33.05 31.69 28.18 26.33 25.23 17.88%
EPS 0.67 1.26 1.67 1.83 1.37 1.27 1.40 -38.78%
DPS 0.00 0.00 0.00 0.00 0.69 0.69 0.69 -
NAPS 0.1975 0.1944 0.1944 0.1965 0.1903 0.1831 0.1857 4.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.17 0.25 0.27 0.31 0.31 0.27 0.23 -
P/RPS 0.36 0.50 0.55 0.66 0.75 0.70 0.63 -31.11%
P/EPS 17.19 13.32 10.82 11.47 15.37 14.39 11.27 32.47%
EY 5.82 7.51 9.24 8.72 6.50 6.95 8.87 -24.47%
DY 0.00 0.00 0.00 0.00 3.23 3.78 4.35 -
P/NAPS 0.59 0.86 0.93 1.07 1.11 1.00 0.85 -21.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 21/08/07 22/05/07 27/02/07 29/11/06 -
Price 0.15 0.19 0.27 0.25 0.28 0.32 0.28 -
P/RPS 0.32 0.38 0.55 0.53 0.68 0.82 0.76 -43.79%
P/EPS 15.17 10.12 10.82 9.25 13.89 17.06 13.72 6.92%
EY 6.59 9.88 9.24 10.81 7.20 5.86 7.29 -6.50%
DY 0.00 0.00 0.00 0.00 3.57 3.19 3.57 -
P/NAPS 0.52 0.66 0.93 0.86 1.00 1.19 1.04 -36.97%

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