[AWC] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 7.75%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 111,495 110,685 106,107 94,373 88,151 84,477 86,562 18.32%
PBT 9,067 11,627 12,211 10,373 8,864 9,607 10,197 -7.51%
Tax -3,362 -3,592 -3,417 -4,157 -4,002 -4,965 -5,177 -24.94%
NP 5,705 8,035 8,794 6,216 4,862 4,642 5,020 8.87%
-
NP to SH 4,213 5,602 6,130 4,590 4,260 4,701 5,020 -10.99%
-
Tax Rate 37.08% 30.89% 27.98% 40.08% 45.15% 51.68% 50.77% -
Total Cost 105,790 102,650 97,313 88,157 83,289 79,835 81,542 18.89%
-
Net Worth 65,088 65,088 65,798 63,736 61,303 62,193 62,550 2.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 2,316 2,316 2,316 2,316 -
Div Payout % - - - 50.47% 54.38% 49.28% 46.15% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,088 65,088 65,798 63,736 61,303 62,193 62,550 2.67%
NOSH 224,444 224,444 226,891 227,631 227,049 230,344 231,666 -2.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.12% 7.26% 8.29% 6.59% 5.52% 5.49% 5.80% -
ROE 6.47% 8.61% 9.32% 7.20% 6.95% 7.56% 8.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.68 49.32 46.77 41.46 38.82 36.67 37.36 20.86%
EPS 1.88 2.50 2.70 2.02 1.88 2.04 2.17 -9.09%
DPS 0.00 0.00 0.00 1.00 1.02 1.00 1.00 -
NAPS 0.29 0.29 0.29 0.28 0.27 0.27 0.27 4.86%
Adjusted Per Share Value based on latest NOSH - 227,631
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.01 32.77 31.41 27.94 26.09 25.01 25.62 18.35%
EPS 1.25 1.66 1.81 1.36 1.26 1.39 1.49 -11.02%
DPS 0.00 0.00 0.00 0.69 0.69 0.69 0.69 -
NAPS 0.1927 0.1927 0.1948 0.1887 0.1815 0.1841 0.1852 2.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.27 0.31 0.31 0.27 0.23 0.28 -
P/RPS 0.50 0.55 0.66 0.75 0.70 0.63 0.75 -23.62%
P/EPS 13.32 10.82 11.47 15.37 14.39 11.27 12.92 2.04%
EY 7.51 9.24 8.72 6.50 6.95 8.87 7.74 -1.98%
DY 0.00 0.00 0.00 3.23 3.78 4.35 3.57 -
P/NAPS 0.86 0.93 1.07 1.11 1.00 0.85 1.04 -11.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 -
Price 0.19 0.27 0.25 0.28 0.32 0.28 0.25 -
P/RPS 0.38 0.55 0.53 0.68 0.82 0.76 0.67 -31.41%
P/EPS 10.12 10.82 9.25 13.89 17.06 13.72 11.54 -8.35%
EY 9.88 9.24 10.81 7.20 5.86 7.29 8.67 9.07%
DY 0.00 0.00 0.00 3.57 3.19 3.57 4.00 -
P/NAPS 0.66 0.93 0.86 1.00 1.19 1.04 0.93 -20.38%

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