[AWC] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 303.33%
YoY- 132.46%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 112,917 153,386 184,754 97,281 98,098 107,158 86,576 4.52%
PBT 5,232 16,390 27,082 6,843 -9,665 11,857 10,197 -10.51%
Tax 577 -2,679 -4,973 -1,652 -285 -3,250 -3,489 -
NP 5,809 13,711 22,109 5,191 -9,950 8,607 6,708 -2.36%
-
NP to SH 3,800 8,249 11,819 3,191 -9,831 6,167 5,020 -4.53%
-
Tax Rate -11.03% 16.35% 18.36% 24.14% - 27.41% 34.22% -
Total Cost 107,108 139,675 162,645 92,090 108,048 98,551 79,868 5.00%
-
Net Worth 71,952 67,614 70,130 59,002 68,036 66,238 61,330 2.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,372 4,507 - - - - 2,271 6.80%
Div Payout % 88.76% 54.64% - - - - 45.25% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 71,952 67,614 70,130 59,002 68,036 66,238 61,330 2.69%
NOSH 224,852 272,783 226,228 226,934 226,787 228,407 227,149 -0.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.14% 8.94% 11.97% 5.34% -10.14% 8.03% 7.75% -
ROE 5.28% 12.20% 16.85% 5.41% -14.45% 9.31% 8.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.22 68.06 81.67 42.87 43.26 46.92 38.11 4.70%
EPS 1.69 3.66 5.22 1.40 -4.30 2.70 2.21 -4.36%
DPS 1.50 2.00 0.00 0.00 0.00 0.00 1.00 6.98%
NAPS 0.32 0.30 0.31 0.26 0.30 0.29 0.27 2.86%
Adjusted Per Share Value based on latest NOSH - 226,772
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.74 45.83 55.21 29.07 29.31 32.02 25.87 4.52%
EPS 1.14 2.46 3.53 0.95 -2.94 1.84 1.50 -4.46%
DPS 1.01 1.35 0.00 0.00 0.00 0.00 0.68 6.80%
NAPS 0.215 0.202 0.2096 0.1763 0.2033 0.1979 0.1833 2.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.26 0.25 0.16 0.12 0.31 0.28 -
P/RPS 0.50 0.38 0.31 0.37 0.28 0.66 0.73 -6.10%
P/EPS 14.79 7.09 4.79 11.38 -2.77 11.48 12.67 2.60%
EY 6.76 14.10 20.90 8.79 -36.12 8.71 7.89 -2.54%
DY 6.00 7.69 0.00 0.00 0.00 0.00 3.57 9.03%
P/NAPS 0.78 0.81 0.81 0.62 0.40 1.07 1.04 -4.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 29/08/08 21/08/07 23/08/06 -
Price 0.25 0.22 0.26 0.21 0.14 0.25 0.25 -
P/RPS 0.50 0.32 0.32 0.49 0.32 0.53 0.66 -4.51%
P/EPS 14.79 6.00 4.98 14.93 -3.23 9.26 11.31 4.56%
EY 6.76 16.67 20.09 6.70 -30.96 10.80 8.84 -4.36%
DY 6.00 9.09 0.00 0.00 0.00 0.00 4.00 6.98%
P/NAPS 0.78 0.69 0.84 0.81 0.47 0.86 0.93 -2.88%

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