[AWC] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 7.51%
YoY- 22.85%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 184,754 97,281 98,098 107,158 86,576 91,737 79,361 15.11%
PBT 27,082 6,843 -9,665 11,857 10,197 12,599 14,139 11.43%
Tax -4,973 -1,652 -285 -3,250 -3,489 -4,257 -3,576 5.64%
NP 22,109 5,191 -9,950 8,607 6,708 8,342 10,563 13.09%
-
NP to SH 11,819 3,191 -9,831 6,167 5,020 8,342 10,563 1.88%
-
Tax Rate 18.36% 24.14% - 27.41% 34.22% 33.79% 25.29% -
Total Cost 162,645 92,090 108,048 98,551 79,868 83,395 68,798 15.41%
-
Net Worth 70,130 59,002 68,036 66,238 61,330 57,136 46,897 6.93%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 2,271 - - -
Div Payout % - - - - 45.25% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 70,130 59,002 68,036 66,238 61,330 57,136 46,897 6.93%
NOSH 226,228 226,934 226,787 228,407 227,149 228,547 223,319 0.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.97% 5.34% -10.14% 8.03% 7.75% 9.09% 13.31% -
ROE 16.85% 5.41% -14.45% 9.31% 8.19% 14.60% 22.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.67 42.87 43.26 46.92 38.11 40.14 35.54 14.86%
EPS 5.22 1.40 -4.30 2.70 2.21 3.65 4.73 1.65%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.31 0.26 0.30 0.29 0.27 0.25 0.21 6.70%
Adjusted Per Share Value based on latest NOSH - 226,891
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.69 28.80 29.04 31.72 25.63 27.16 23.49 15.11%
EPS 3.50 0.94 -2.91 1.83 1.49 2.47 3.13 1.87%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.2076 0.1747 0.2014 0.1961 0.1816 0.1691 0.1388 6.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.25 0.16 0.12 0.31 0.28 0.27 0.69 -
P/RPS 0.31 0.37 0.28 0.66 0.73 0.67 1.94 -26.32%
P/EPS 4.79 11.38 -2.77 11.48 12.67 7.40 14.59 -16.93%
EY 20.90 8.79 -36.12 8.71 7.89 13.52 6.86 20.39%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.81 0.62 0.40 1.07 1.04 1.08 3.29 -20.82%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 21/08/07 23/08/06 25/08/05 26/08/04 -
Price 0.26 0.21 0.14 0.25 0.25 0.28 0.58 -
P/RPS 0.32 0.49 0.32 0.53 0.66 0.70 1.63 -23.75%
P/EPS 4.98 14.93 -3.23 9.26 11.31 7.67 12.26 -13.93%
EY 20.09 6.70 -30.96 10.80 8.84 13.04 8.16 16.19%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.47 0.86 0.93 1.12 2.76 -17.97%

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