[AWC] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -7.39%
YoY- 824.55%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 141,900 107,592 138,102 156,940 86,208 100,953 97,820 6.39%
PBT 8,317 6,646 12,536 26,048 -1,562 856 11,086 -4.67%
Tax -3,092 -769 -1,330 -5,226 -1,668 -1,124 -3,182 -0.47%
NP 5,225 5,877 11,205 20,821 -3,230 -268 7,904 -6.66%
-
NP to SH 4,532 2,978 6,370 11,370 -1,569 766 5,736 -3.84%
-
Tax Rate 37.18% 11.57% 10.61% 20.06% - 131.31% 28.70% -
Total Cost 136,674 101,714 126,897 136,118 89,438 101,221 89,916 7.22%
-
Net Worth 69,780 69,953 70,198 65,599 65,640 66,699 64,072 1.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,503 4,513 3,019 - - - - -
Div Payout % 165.56% 151.52% 47.39% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 69,780 69,953 70,198 65,599 65,640 66,699 64,072 1.43%
NOSH 225,099 225,656 226,445 226,206 226,346 229,999 228,829 -0.27%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.68% 5.46% 8.11% 13.27% -3.75% -0.27% 8.08% -
ROE 6.49% 4.26% 9.08% 17.33% -2.39% 1.15% 8.95% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 63.04 47.68 60.99 69.38 38.09 43.89 42.75 6.68%
EPS 2.01 1.32 2.81 5.03 -0.69 0.33 2.51 -3.63%
DPS 3.33 2.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.29 0.29 0.29 0.28 1.70%
Adjusted Per Share Value based on latest NOSH - 225,471
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.39 32.14 41.26 46.88 25.75 30.16 29.22 6.39%
EPS 1.35 0.89 1.90 3.40 -0.47 0.23 1.71 -3.85%
DPS 2.24 1.35 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.209 0.2097 0.196 0.1961 0.1993 0.1914 1.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.23 0.26 0.26 0.28 0.10 0.17 0.31 -
P/RPS 0.36 0.55 0.43 0.40 0.26 0.39 0.73 -11.10%
P/EPS 11.42 19.70 9.24 5.57 -14.42 51.00 12.37 -1.32%
EY 8.75 5.08 10.82 17.95 -6.93 1.96 8.09 1.31%
DY 14.49 7.69 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.84 0.97 0.34 0.59 1.11 -6.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 25/05/11 26/05/10 26/05/09 28/05/08 22/05/07 -
Price 0.255 0.25 0.26 0.25 0.13 0.15 0.28 -
P/RPS 0.40 0.52 0.43 0.36 0.34 0.34 0.66 -8.00%
P/EPS 12.67 18.94 9.24 4.97 -18.75 45.00 11.17 2.12%
EY 7.90 5.28 10.82 20.11 -5.33 2.22 8.95 -2.05%
DY 13.07 8.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.84 0.86 0.45 0.52 1.00 -3.25%

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