[AWC] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -69.26%
YoY- 111.43%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,492 151,248 128,640 107,400 101,680 103,676 143,748 10.96%
PBT 40,404 8,516 15,440 1,080 -13,148 6,952 17,096 15.39%
Tax -7,472 -1,660 -1,848 -1,028 -224 -576 -1,672 28.31%
NP 32,932 6,856 13,592 52 -13,372 6,376 15,424 13.46%
-
NP to SH 21,752 5,016 10,040 1,400 -12,252 2,900 9,420 14.95%
-
Tax Rate 18.49% 19.49% 11.97% 95.19% - 8.29% 9.78% -
Total Cost 235,560 144,392 115,048 107,348 115,052 97,300 128,324 10.64%
-
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 13,513 13,593 - -
Div Payout % - - - - 0.00% 468.75% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.32%
NOSH 258,952 223,928 226,126 218,750 225,220 226,562 226,442 2.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.27% 4.53% 10.57% 0.05% -13.15% 6.15% 10.73% -
ROE 17.57% 5.35% 12.33% 2.00% -17.55% 4.00% 13.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.68 67.54 56.89 49.10 45.15 45.76 63.48 8.51%
EPS 8.40 2.24 4.44 0.64 -5.44 1.28 4.16 12.41%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
NAPS 0.478 0.419 0.36 0.32 0.31 0.32 0.32 6.91%
Adjusted Per Share Value based on latest NOSH - 218,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.48 44.77 38.08 31.79 30.10 30.69 42.55 10.96%
EPS 6.44 1.48 2.97 0.41 -3.63 0.86 2.79 14.94%
DPS 0.00 0.00 0.00 0.00 4.00 4.02 0.00 -
NAPS 0.3664 0.2777 0.241 0.2072 0.2067 0.2146 0.2145 9.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.785 0.39 0.36 0.25 0.23 0.21 0.26 -
P/RPS 0.76 0.58 0.63 0.51 0.51 0.46 0.41 10.82%
P/EPS 9.35 17.41 8.11 39.06 -4.23 16.41 6.25 6.93%
EY 10.70 5.74 12.33 2.56 -23.65 6.10 16.00 -6.48%
DY 0.00 0.00 0.00 0.00 26.09 28.57 0.00 -
P/NAPS 1.64 0.93 1.00 0.78 0.74 0.66 0.81 12.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.89 0.41 0.355 0.275 0.24 0.25 0.29 -
P/RPS 0.86 0.61 0.62 0.56 0.53 0.55 0.46 10.98%
P/EPS 10.60 18.30 8.00 42.97 -4.41 19.53 6.97 7.23%
EY 9.44 5.46 12.51 2.33 -22.67 5.12 14.34 -6.72%
DY 0.00 0.00 0.00 0.00 25.00 24.00 0.00 -
P/NAPS 1.86 0.98 0.99 0.86 0.77 0.78 0.91 12.64%

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