[AWC] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 101.81%
YoY- 380.96%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 60,543 54,610 68,677 66,164 36,594 51,860 44,348 5.32%
PBT 1,726 3,579 6,062 13,434 -4,082 1,240 4,319 -14.16%
Tax -1,536 -332 -695 -3,139 -220 -1,005 -1,061 6.35%
NP 190 3,247 5,367 10,295 -4,302 235 3,258 -37.69%
-
NP to SH 839 1,780 3,397 6,139 -2,185 804 2,656 -17.45%
-
Tax Rate 88.99% 9.28% 11.46% 23.37% - 81.05% 24.57% -
Total Cost 60,353 51,363 63,310 55,869 40,896 51,625 41,090 6.61%
-
Net Worth 70,294 74,354 70,204 65,694 63,729 66,617 61,820 2.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,401 3,379 2,264 - - - - -
Div Payout % 405.41% 189.87% 66.67% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 70,294 74,354 70,204 65,694 63,729 66,617 61,820 2.16%
NOSH 226,756 225,316 226,466 226,531 227,604 229,714 228,965 -0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.31% 5.95% 7.81% 15.56% -11.76% 0.45% 7.35% -
ROE 1.19% 2.39% 4.84% 9.34% -3.43% 1.21% 4.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.70 24.24 30.33 29.21 16.08 22.58 19.37 5.48%
EPS 0.37 0.79 1.50 2.71 -0.96 0.35 1.16 -17.32%
DPS 1.50 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.31 0.29 0.28 0.29 0.27 2.32%
Adjusted Per Share Value based on latest NOSH - 226,131
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.92 16.17 20.33 19.59 10.83 15.35 13.13 5.31%
EPS 0.25 0.53 1.01 1.82 -0.65 0.24 0.79 -17.43%
DPS 1.01 1.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2201 0.2078 0.1945 0.1887 0.1972 0.183 2.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.25 0.28 0.25 0.09 0.25 0.27 -
P/RPS 0.90 1.03 0.92 0.86 0.56 1.11 1.39 -6.98%
P/EPS 64.86 31.65 18.67 9.23 -9.38 71.43 23.28 18.60%
EY 1.54 3.16 5.36 10.84 -10.67 1.40 4.30 -15.71%
DY 6.25 6.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.90 0.86 0.32 0.86 1.00 -4.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 28/02/08 27/02/07 -
Price 0.22 0.26 0.26 0.28 0.11 0.19 0.32 -
P/RPS 0.82 1.07 0.86 0.96 0.68 0.84 1.65 -10.99%
P/EPS 59.46 32.91 17.33 10.33 -11.46 54.29 27.59 13.63%
EY 1.68 3.04 5.77 9.68 -8.73 1.84 3.62 -11.99%
DY 6.82 5.77 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.84 0.97 0.39 0.66 1.19 -8.24%

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