[AWC] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 170.08%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 231,120 125,273 101,936 141,900 107,592 138,102 156,940 6.65%
PBT 24,182 14,052 1,185 8,317 6,646 12,536 26,048 -1.23%
Tax -5,220 -1,828 -1,419 -3,092 -769 -1,330 -5,226 -0.01%
NP 18,962 12,224 -234 5,225 5,877 11,205 20,821 -1.54%
-
NP to SH 14,344 7,448 1,509 4,532 2,978 6,370 11,370 3.94%
-
Tax Rate 21.59% 13.01% 119.75% 37.18% 11.57% 10.61% 20.06% -
Total Cost 212,157 113,049 102,170 136,674 101,714 126,897 136,118 7.66%
-
Net Worth 111,264 85,591 72,447 69,780 69,953 70,198 65,599 9.19%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,912 - - 7,503 4,513 3,019 - -
Div Payout % 34.25% - - 165.56% 151.52% 47.39% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 111,264 85,591 72,447 69,780 69,953 70,198 65,599 9.19%
NOSH 245,616 225,241 226,399 225,099 225,656 226,445 226,206 1.38%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.20% 9.76% -0.23% 3.68% 5.46% 8.11% 13.27% -
ROE 12.89% 8.70% 2.08% 6.49% 4.26% 9.08% 17.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 94.10 55.62 45.02 63.04 47.68 60.99 69.38 5.20%
EPS 5.84 3.31 0.67 2.01 1.32 2.81 5.03 2.51%
DPS 2.00 0.00 0.00 3.33 2.00 1.33 0.00 -
NAPS 0.453 0.38 0.32 0.31 0.31 0.31 0.29 7.70%
Adjusted Per Share Value based on latest NOSH - 224,561
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 68.42 37.08 30.18 42.01 31.85 40.88 46.46 6.65%
EPS 4.25 2.20 0.45 1.34 0.88 1.89 3.37 3.93%
DPS 1.45 0.00 0.00 2.22 1.34 0.89 0.00 -
NAPS 0.3294 0.2534 0.2145 0.2066 0.2071 0.2078 0.1942 9.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.45 0.455 0.27 0.23 0.26 0.26 0.28 -
P/RPS 0.48 0.82 0.60 0.36 0.55 0.43 0.40 3.08%
P/EPS 7.71 13.76 40.50 11.42 19.70 9.24 5.57 5.56%
EY 12.98 7.27 2.47 8.75 5.08 10.82 17.95 -5.25%
DY 4.44 0.00 0.00 14.49 7.69 5.13 0.00 -
P/NAPS 0.99 1.20 0.84 0.74 0.84 0.84 0.97 0.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.73 0.40 0.265 0.255 0.25 0.26 0.25 -
P/RPS 0.78 0.72 0.59 0.40 0.52 0.43 0.36 13.74%
P/EPS 12.50 12.10 39.75 12.67 18.94 9.24 4.97 16.59%
EY 8.00 8.27 2.52 7.90 5.28 10.82 20.11 -14.22%
DY 2.74 0.00 0.00 13.07 8.00 5.13 0.00 -
P/NAPS 1.61 1.05 0.83 0.82 0.81 0.84 0.86 11.00%

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