[AWC] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -13.99%
YoY- -28.21%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 118,850 112,419 112,918 130,504 139,319 143,367 153,385 -15.57%
PBT 3,378 207 5,232 11,973 13,909 13,856 16,392 -64.94%
Tax -628 664 576 -2,259 -2,318 -2,406 -2,680 -61.82%
NP 2,750 871 5,808 9,714 11,591 11,450 13,712 -65.57%
-
NP to SH 2,859 12 3,800 5,705 6,633 6,620 8,250 -50.50%
-
Tax Rate 18.59% -320.77% -11.01% 18.87% 16.67% 17.36% 16.35% -
Total Cost 116,100 111,548 107,110 120,790 127,728 131,917 139,673 -11.54%
-
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,632 2.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,378 3,378 3,398 5,652 5,652 7,917 4,519 -17.56%
Div Payout % 118.16% 28,152.57% 89.43% 99.08% 85.22% 119.60% 54.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,632 2.23%
NOSH 225,549 225,220 226,956 226,999 224,468 226,562 272,783 -11.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.31% 0.77% 5.14% 7.44% 8.32% 7.99% 8.94% -
ROE 4.09% 0.02% 5.23% 8.11% 8.95% 9.13% 12.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.69 49.92 49.75 57.49 62.07 63.28 68.04 -15.60%
EPS 1.27 0.01 1.67 2.51 2.95 2.92 3.66 -50.46%
DPS 1.50 1.50 1.50 2.50 2.50 3.50 2.00 -17.37%
NAPS 0.31 0.31 0.32 0.31 0.33 0.32 0.30 2.19%
Adjusted Per Share Value based on latest NOSH - 226,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.18 33.28 33.43 38.63 41.24 42.44 45.41 -15.58%
EPS 0.85 0.00 1.12 1.69 1.96 1.96 2.44 -50.33%
DPS 1.00 1.00 1.01 1.67 1.67 2.34 1.34 -17.65%
NAPS 0.207 0.2067 0.215 0.2083 0.2193 0.2146 0.2002 2.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.23 0.25 0.26 0.25 0.21 0.26 -
P/RPS 0.46 0.46 0.50 0.45 0.40 0.33 0.38 13.51%
P/EPS 18.93 4,316.73 14.93 10.35 8.46 7.19 7.10 91.70%
EY 5.28 0.02 6.70 9.67 11.82 13.91 14.07 -47.81%
DY 6.25 6.52 6.00 9.62 10.00 16.67 7.69 -12.85%
P/NAPS 0.77 0.74 0.78 0.84 0.76 0.66 0.87 -7.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.22 0.24 0.25 0.25 0.26 0.25 0.22 -
P/RPS 0.42 0.48 0.50 0.43 0.42 0.40 0.32 19.77%
P/EPS 17.36 4,504.41 14.93 9.95 8.80 8.56 6.01 102.17%
EY 5.76 0.02 6.70 10.05 11.37 11.69 16.63 -50.52%
DY 6.82 6.25 6.00 10.00 9.62 14.00 9.09 -17.35%
P/NAPS 0.71 0.77 0.78 0.81 0.79 0.78 0.73 -1.82%

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