[AWC] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 73.66%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 134,405 146,331 144,901 139,155 118,850 112,419 112,918 12.27%
PBT 8,442 13,207 9,650 6,486 3,378 207 5,232 37.44%
Tax -2,866 -3,940 -3,739 -1,167 -628 664 576 -
NP 5,576 9,267 5,911 5,319 2,750 871 5,808 -2.67%
-
NP to SH 4,423 7,786 4,373 4,965 2,859 12 3,800 10.62%
-
Tax Rate 33.95% 29.83% 38.75% 17.99% 18.59% -320.77% -11.01% -
Total Cost 128,829 137,064 138,990 133,836 116,100 111,548 107,110 13.06%
-
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,245 2,245 5,623 5,623 3,378 3,378 3,398 -24.08%
Div Payout % 50.77% 28.84% 128.61% 113.27% 118.16% 28,152.57% 89.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
NOSH 225,000 218,750 226,279 224,561 225,549 225,220 226,956 -0.57%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.15% 6.33% 4.08% 3.82% 2.31% 0.77% 5.14% -
ROE 6.14% 11.12% 6.04% 7.13% 4.09% 0.02% 5.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.74 66.89 64.04 61.97 52.69 49.92 49.75 12.93%
EPS 1.97 3.56 1.93 2.21 1.27 0.01 1.67 11.60%
DPS 1.00 1.03 2.50 2.50 1.50 1.50 1.50 -23.62%
NAPS 0.32 0.32 0.32 0.31 0.31 0.31 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 224,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.14 43.70 43.27 41.56 35.49 33.57 33.72 12.28%
EPS 1.32 2.33 1.31 1.48 0.85 0.00 1.13 10.88%
DPS 0.67 0.67 1.68 1.68 1.01 1.01 1.01 -23.88%
NAPS 0.215 0.209 0.2162 0.2079 0.2088 0.2085 0.2169 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.25 0.24 0.23 0.24 0.23 0.25 -
P/RPS 0.46 0.37 0.37 0.37 0.46 0.46 0.50 -5.39%
P/EPS 13.99 7.02 12.42 10.40 18.93 4,316.73 14.93 -4.23%
EY 7.15 14.24 8.05 9.61 5.28 0.02 6.70 4.41%
DY 3.63 4.11 10.42 10.87 6.25 6.52 6.00 -28.40%
P/NAPS 0.86 0.78 0.75 0.74 0.77 0.74 0.78 6.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.285 0.275 0.245 0.255 0.22 0.24 0.25 -
P/RPS 0.48 0.41 0.38 0.41 0.42 0.48 0.50 -2.67%
P/EPS 14.50 7.73 12.68 11.53 17.36 4,504.41 14.93 -1.92%
EY 6.90 12.94 7.89 8.67 5.76 0.02 6.70 1.97%
DY 3.50 3.73 10.20 9.80 6.82 6.25 6.00 -30.11%
P/NAPS 0.89 0.86 0.77 0.82 0.71 0.77 0.78 9.16%

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