[AWC] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 113.7%
YoY- -52.87%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 196,010 125,938 100,094 121,086 109,220 137,354 132,328 6.76%
PBT 18,550 18,258 1,036 3,452 7,158 12,124 26,868 -5.98%
Tax -4,304 -1,458 -1,326 -3,072 -664 -1,390 -6,278 -6.09%
NP 14,246 16,800 -290 380 6,494 10,734 20,590 -5.95%
-
NP to SH 10,002 10,022 1,780 1,678 3,560 6,794 12,278 -3.35%
-
Tax Rate 23.20% 7.99% 127.99% 88.99% 9.28% 11.46% 23.37% -
Total Cost 181,764 109,138 100,384 120,706 102,726 126,620 111,738 8.44%
-
Net Worth 104,107 85,773 73,025 70,294 74,354 70,204 65,694 7.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 6,802 6,759 4,529 - -
Div Payout % - - - 405.41% 189.87% 66.67% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 104,107 85,773 73,025 70,294 74,354 70,204 65,694 7.97%
NOSH 240,432 225,720 228,205 226,756 225,316 226,466 226,531 0.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.27% 13.34% -0.29% 0.31% 5.95% 7.81% 15.56% -
ROE 9.61% 11.68% 2.44% 2.39% 4.79% 9.68% 18.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.52 55.79 43.86 53.40 48.47 60.65 58.41 5.71%
EPS 4.16 4.44 0.78 0.74 1.58 3.00 5.42 -4.31%
DPS 0.00 0.00 0.00 3.00 3.00 2.00 0.00 -
NAPS 0.433 0.38 0.32 0.31 0.33 0.31 0.29 6.90%
Adjusted Per Share Value based on latest NOSH - 225,549
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.02 37.28 29.63 35.84 32.33 40.66 39.17 6.76%
EPS 2.96 2.97 0.53 0.50 1.05 2.01 3.63 -3.34%
DPS 0.00 0.00 0.00 2.01 2.00 1.34 0.00 -
NAPS 0.3082 0.2539 0.2162 0.2081 0.2201 0.2078 0.1945 7.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.39 0.30 0.275 0.24 0.25 0.28 0.25 -
P/RPS 0.48 0.54 0.63 0.45 0.52 0.46 0.43 1.84%
P/EPS 9.38 6.76 35.26 32.43 15.82 9.33 4.61 12.56%
EY 10.67 14.80 2.84 3.08 6.32 10.71 21.68 -11.13%
DY 0.00 0.00 0.00 12.50 12.00 7.14 0.00 -
P/NAPS 0.90 0.79 0.86 0.77 0.76 0.90 0.86 0.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 -
Price 0.435 0.335 0.285 0.22 0.26 0.26 0.28 -
P/RPS 0.53 0.60 0.65 0.41 0.54 0.43 0.48 1.66%
P/EPS 10.46 7.55 36.54 29.73 16.46 8.67 5.17 12.45%
EY 9.56 13.25 2.74 3.36 6.08 11.54 19.36 -11.09%
DY 0.00 0.00 0.00 13.64 11.54 7.69 0.00 -
P/NAPS 1.00 0.88 0.89 0.71 0.79 0.84 0.97 0.50%

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