[AWC] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 23725.0%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 146,331 144,901 139,155 118,850 112,419 112,918 130,504 7.92%
PBT 13,207 9,650 6,486 3,378 207 5,232 11,973 6.75%
Tax -3,940 -3,739 -1,167 -628 664 576 -2,259 44.84%
NP 9,267 5,911 5,319 2,750 871 5,808 9,714 -3.08%
-
NP to SH 7,786 4,373 4,965 2,859 12 3,800 5,705 23.01%
-
Tax Rate 29.83% 38.75% 17.99% 18.59% -320.77% -11.01% 18.87% -
Total Cost 137,064 138,990 133,836 116,100 111,548 107,110 120,790 8.78%
-
Net Worth 69,999 72,409 69,614 69,920 69,818 72,626 70,369 -0.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,245 5,623 5,623 3,378 3,378 3,398 5,652 -45.93%
Div Payout % 28.84% 128.61% 113.27% 118.16% 28,152.57% 89.43% 99.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,999 72,409 69,614 69,920 69,818 72,626 70,369 -0.35%
NOSH 218,750 226,279 224,561 225,549 225,220 226,956 226,999 -2.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.33% 4.08% 3.82% 2.31% 0.77% 5.14% 7.44% -
ROE 11.12% 6.04% 7.13% 4.09% 0.02% 5.23% 8.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.89 64.04 61.97 52.69 49.92 49.75 57.49 10.61%
EPS 3.56 1.93 2.21 1.27 0.01 1.67 2.51 26.20%
DPS 1.03 2.50 2.50 1.50 1.50 1.50 2.50 -44.60%
NAPS 0.32 0.32 0.31 0.31 0.31 0.32 0.31 2.13%
Adjusted Per Share Value based on latest NOSH - 225,549
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.32 42.89 41.19 35.18 33.28 33.43 38.63 7.93%
EPS 2.30 1.29 1.47 0.85 0.00 1.12 1.69 22.78%
DPS 0.66 1.66 1.66 1.00 1.00 1.01 1.67 -46.11%
NAPS 0.2072 0.2143 0.2061 0.207 0.2067 0.215 0.2083 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.24 0.23 0.24 0.23 0.25 0.26 -
P/RPS 0.37 0.37 0.37 0.46 0.46 0.50 0.45 -12.22%
P/EPS 7.02 12.42 10.40 18.93 4,316.73 14.93 10.35 -22.78%
EY 14.24 8.05 9.61 5.28 0.02 6.70 9.67 29.40%
DY 4.11 10.42 10.87 6.25 6.52 6.00 9.62 -43.24%
P/NAPS 0.78 0.75 0.74 0.77 0.74 0.78 0.84 -4.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 -
Price 0.275 0.245 0.255 0.22 0.24 0.25 0.25 -
P/RPS 0.41 0.38 0.41 0.42 0.48 0.50 0.43 -3.12%
P/EPS 7.73 12.68 11.53 17.36 4,504.41 14.93 9.95 -15.47%
EY 12.94 7.89 8.67 5.76 0.02 6.70 10.05 18.33%
DY 3.73 10.20 9.80 6.82 6.25 6.00 10.00 -48.15%
P/NAPS 0.86 0.77 0.82 0.71 0.77 0.78 0.81 4.07%

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