[AWC] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -11.26%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,319 143,367 153,385 170,300 186,942 184,299 184,429 -17.01%
PBT 13,909 13,856 16,392 16,540 19,303 25,601 26,674 -35.13%
Tax -2,318 -2,406 -2,680 -1,729 -2,207 -3,818 -4,651 -37.05%
NP 11,591 11,450 13,712 14,811 17,096 21,783 22,023 -34.73%
-
NP to SH 6,633 6,620 8,250 7,947 8,955 11,011 11,698 -31.42%
-
Tax Rate 16.67% 17.36% 16.35% 10.45% 11.43% 14.91% 17.44% -
Total Cost 127,728 131,917 139,673 155,489 169,846 162,516 162,406 -14.75%
-
Net Worth 74,074 72,499 67,632 70,232 70,221 72,461 70,148 3.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,652 7,917 4,519 4,528 4,528 2,262 2,262 83.82%
Div Payout % 85.22% 119.60% 54.78% 56.98% 50.56% 20.55% 19.34% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,074 72,499 67,632 70,232 70,221 72,461 70,148 3.68%
NOSH 224,468 226,562 272,783 226,557 226,521 226,442 226,285 -0.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.32% 7.99% 8.94% 8.70% 9.15% 11.82% 11.94% -
ROE 8.95% 9.13% 12.20% 11.32% 12.75% 15.20% 16.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.07 63.28 68.04 75.17 82.53 81.39 81.50 -16.56%
EPS 2.95 2.92 3.66 3.51 3.95 4.86 5.17 -31.13%
DPS 2.50 3.50 2.00 2.00 2.00 1.00 1.00 83.89%
NAPS 0.33 0.32 0.30 0.31 0.31 0.32 0.31 4.24%
Adjusted Per Share Value based on latest NOSH - 226,557
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.62 42.83 45.82 50.88 55.85 55.06 55.10 -17.01%
EPS 1.98 1.98 2.46 2.37 2.68 3.29 3.49 -31.39%
DPS 1.69 2.37 1.35 1.35 1.35 0.68 0.68 83.17%
NAPS 0.2213 0.2166 0.202 0.2098 0.2098 0.2165 0.2096 3.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.21 0.26 0.26 0.28 0.26 0.25 -
P/RPS 0.40 0.33 0.38 0.35 0.34 0.32 0.31 18.46%
P/EPS 8.46 7.19 7.10 7.41 7.08 5.35 4.84 44.95%
EY 11.82 13.91 14.07 13.49 14.12 18.70 20.68 -31.05%
DY 10.00 16.67 7.69 7.69 7.14 3.85 4.00 83.89%
P/NAPS 0.76 0.66 0.87 0.84 0.90 0.81 0.81 -4.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 -
Price 0.26 0.25 0.22 0.26 0.26 0.29 0.26 -
P/RPS 0.42 0.40 0.32 0.35 0.32 0.36 0.32 19.81%
P/EPS 8.80 8.56 6.01 7.41 6.58 5.96 5.03 45.04%
EY 11.37 11.69 16.63 13.49 15.20 16.77 19.88 -31.02%
DY 9.62 14.00 9.09 7.69 7.69 3.45 3.85 83.83%
P/NAPS 0.79 0.78 0.73 0.84 0.84 0.91 0.84 -3.99%

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