[AWC] YoY Cumulative 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- 38.92%
YoY- 824.55%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,425 80,694 103,577 117,705 64,656 75,715 73,365 6.39%
PBT 6,238 4,985 9,402 19,536 -1,172 642 8,315 -4.67%
Tax -2,319 -577 -998 -3,920 -1,251 -843 -2,387 -0.48%
NP 3,919 4,408 8,404 15,616 -2,423 -201 5,928 -6.65%
-
NP to SH 3,399 2,234 4,778 8,528 -1,177 575 4,302 -3.84%
-
Tax Rate 37.18% 11.57% 10.61% 20.07% - 131.31% 28.71% -
Total Cost 102,506 76,286 95,173 102,089 67,079 75,916 67,437 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 5,627 3,384 2,264 - - - - -
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 225,099 225,656 226,445 226,206 226,346 230,000 228,829 -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 4.87% 3.19% 6.81% 13.00% -1.79% 0.86% 6.71% -
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 47.28 35.76 45.74 52.03 28.57 32.92 32.06 6.68%
EPS 1.51 0.99 2.11 3.77 -0.52 0.25 1.88 -3.58%
DPS 2.50 1.50 1.00 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 31.79 24.11 30.94 35.16 19.32 22.62 21.92 6.38%
EPS 1.02 0.67 1.43 2.55 -0.35 0.17 1.29 -3.83%
DPS 1.68 1.01 0.68 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 0.49 0.73 0.57 0.54 0.35 0.52 0.97 -10.74%
P/EPS 15.23 26.26 12.32 7.43 -19.23 68.00 16.49 -1.31%
EY 6.57 3.81 8.12 13.46 -5.20 1.47 6.06 1.35%
DY 10.87 5.77 3.85 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 0.54 0.70 0.57 0.48 0.46 0.46 0.87 -7.63%
P/EPS 16.89 25.25 12.32 6.63 -25.00 60.00 14.89 2.12%
EY 5.92 3.96 8.12 15.08 -4.00 1.67 6.71 -2.06%
DY 9.80 6.00 3.85 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