[AWC] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -0.6%
YoY- -23.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 132,328 73,188 103,720 88,696 89,792 96,586 84,166 7.82%
PBT 26,868 -8,164 2,480 8,638 11,434 12,482 11,572 15.05%
Tax -6,278 -440 -2,010 -2,122 -3,340 -3,584 -2,668 15.31%
NP 20,590 -8,604 470 6,516 8,094 8,898 8,904 14.98%
-
NP to SH 12,278 -4,370 1,608 5,312 6,962 8,898 8,904 5.49%
-
Tax Rate 23.37% - 81.05% 24.57% 29.21% 28.71% 23.06% -
Total Cost 111,738 81,792 103,250 82,180 81,698 87,688 75,262 6.80%
-
Net Worth 65,694 63,729 66,617 61,820 63,704 45,630 41,464 7.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 65,694 63,729 66,617 61,820 63,704 45,630 41,464 7.96%
NOSH 226,531 227,604 229,714 228,965 227,516 228,153 218,235 0.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.56% -11.76% 0.45% 7.35% 9.01% 9.21% 10.58% -
ROE 18.69% -6.86% 2.41% 8.59% 10.93% 19.50% 21.47% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.41 32.16 45.15 38.74 39.47 42.33 38.57 7.15%
EPS 5.42 -1.92 0.70 2.32 3.06 3.90 4.08 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.29 0.27 0.28 0.20 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 227,049
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.52 21.86 30.97 26.49 26.82 28.84 25.13 7.83%
EPS 3.67 -1.31 0.48 1.59 2.08 2.66 2.66 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1903 0.1989 0.1846 0.1902 0.1363 0.1238 7.96%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.09 0.25 0.27 0.22 0.56 1.52 -
P/RPS 0.43 0.28 0.55 0.70 0.56 1.32 3.94 -30.84%
P/EPS 4.61 -4.69 35.71 11.64 7.19 14.36 37.25 -29.38%
EY 21.68 -21.33 2.80 8.59 13.91 6.96 2.68 41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.32 0.86 1.00 0.79 2.80 8.00 -31.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 28/02/08 27/02/07 24/02/06 02/02/05 27/02/04 -
Price 0.28 0.11 0.19 0.32 0.26 0.52 1.44 -
P/RPS 0.48 0.34 0.42 0.83 0.66 1.23 3.73 -28.92%
P/EPS 5.17 -5.73 27.14 13.79 8.50 13.33 35.29 -27.37%
EY 19.36 -17.45 3.68 7.25 11.77 7.50 2.83 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.39 0.66 1.19 0.93 2.60 7.58 -28.98%

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