[AWC] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 325.2%
YoY- 138.42%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 32,223 49,809 66,724 39,281 23,165 32,453 20,719 7.63%
PBT 248 6,989 7,137 8,762 -10,355 3,747 1,909 -28.81%
Tax 1,153 -1,682 -731 -723 -336 -1,030 -970 -
NP 1,401 5,307 6,406 8,039 -10,691 2,717 939 6.88%
-
NP to SH 1,566 3,471 3,168 4,286 -11,156 1,679 139 49.67%
-
Tax Rate -464.92% 24.07% 10.24% 8.25% - 27.49% 50.81% -
Total Cost 30,822 44,502 60,318 31,242 33,856 29,736 19,780 7.66%
-
Net Worth 72,626 67,616 70,148 74,834 54,419 65,798 62,550 2.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 2,253 2,262 - - - 2,316 -
Div Payout % - 64.94% 71.43% - - - 1,666.67% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 72,626 67,616 70,148 74,834 54,419 65,798 62,550 2.51%
NOSH 226,956 272,783 226,285 226,772 226,747 226,891 231,666 -0.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.35% 10.65% 9.60% 20.47% -46.15% 8.37% 4.53% -
ROE 2.16% 5.13% 4.52% 5.73% -20.50% 2.55% 0.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.20 22.10 29.49 17.32 10.22 14.30 8.94 8.00%
EPS 0.69 1.54 1.40 1.89 -4.92 0.74 0.06 50.18%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.32 0.30 0.31 0.33 0.24 0.29 0.27 2.86%
Adjusted Per Share Value based on latest NOSH - 226,772
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.62 14.87 19.92 11.73 6.92 9.69 6.19 7.61%
EPS 0.47 1.04 0.95 1.28 -3.33 0.50 0.04 50.72%
DPS 0.00 0.67 0.68 0.00 0.00 0.00 0.69 -
NAPS 0.2168 0.2019 0.2094 0.2234 0.1625 0.1965 0.1868 2.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.26 0.25 0.16 0.12 0.31 0.28 -
P/RPS 1.76 1.18 0.85 0.92 1.17 2.17 3.13 -9.14%
P/EPS 36.23 16.88 17.86 8.47 -2.44 41.89 466.67 -34.66%
EY 2.76 5.92 5.60 11.81 -41.00 2.39 0.21 53.56%
DY 0.00 3.85 4.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.78 0.87 0.81 0.48 0.50 1.07 1.04 -4.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 29/08/08 21/08/07 23/08/06 -
Price 0.25 0.22 0.26 0.21 0.14 0.25 0.25 -
P/RPS 1.76 1.00 0.88 1.21 1.37 1.75 2.80 -7.44%
P/EPS 36.23 14.29 18.57 11.11 -2.85 33.78 416.67 -33.41%
EY 2.76 7.00 5.38 9.00 -35.14 2.96 0.24 50.18%
DY 0.00 4.55 3.85 0.00 0.00 0.00 4.00 -
P/NAPS 0.78 0.73 0.84 0.64 0.58 0.86 0.93 -2.88%

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