[AWC] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -10.86%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 86,562 87,564 88,327 89,657 91,737 83,549 85,542 0.79%
PBT 10,197 11,617 12,093 11,610 12,616 13,116 14,593 -21.30%
Tax -5,177 -4,326 -4,719 -4,174 -4,274 -4,297 -4,034 18.14%
NP 5,020 7,291 7,374 7,436 8,342 8,819 10,559 -39.16%
-
NP to SH 5,020 7,291 7,374 7,436 8,342 8,819 10,559 -39.16%
-
Tax Rate 50.77% 37.24% 39.02% 35.95% 33.88% 32.76% 27.64% -
Total Cost 81,542 80,273 80,953 82,221 83,395 74,730 74,983 5.76%
-
Net Worth 62,550 58,709 63,909 52,326 50,018 47,912 45,493 23.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,316 - - - - - - -
Div Payout % 46.15% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 62,550 58,709 63,909 52,326 50,018 47,912 45,493 23.72%
NOSH 231,666 225,806 228,249 272,775 227,358 228,153 227,469 1.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.80% 8.33% 8.35% 8.29% 9.09% 10.56% 12.34% -
ROE 8.03% 12.42% 11.54% 14.21% 16.68% 18.41% 23.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.36 38.78 38.70 39.41 40.35 36.62 37.61 -0.44%
EPS 2.17 3.23 3.23 3.27 3.67 3.87 4.64 -39.83%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.28 0.23 0.22 0.21 0.20 22.21%
Adjusted Per Share Value based on latest NOSH - 272,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.62 25.92 26.15 26.54 27.16 24.73 25.32 0.79%
EPS 1.49 2.16 2.18 2.20 2.47 2.61 3.13 -39.11%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1738 0.1892 0.1549 0.1481 0.1418 0.1347 23.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.28 0.22 0.27 0.27 0.37 0.56 -
P/RPS 0.75 0.72 0.57 0.69 0.67 1.01 1.49 -36.80%
P/EPS 12.92 8.67 6.81 8.26 7.36 9.57 12.06 4.71%
EY 7.74 11.53 14.68 12.11 13.59 10.45 8.29 -4.48%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.79 1.17 1.23 1.76 2.80 -48.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 29/05/06 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 -
Price 0.25 0.27 0.26 0.26 0.28 0.28 0.52 -
P/RPS 0.67 0.70 0.67 0.66 0.69 0.76 1.38 -38.30%
P/EPS 11.54 8.36 8.05 7.95 7.63 7.24 11.20 2.01%
EY 8.67 11.96 12.43 12.57 13.10 13.80 8.93 -1.95%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 0.93 1.13 1.27 1.33 2.60 -49.70%

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