[AWC] YoY TTM 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- 125.21%
YoY- 129.39%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 112,918 153,385 184,429 103,937 98,881 106,107 86,562 4.52%
PBT 5,232 16,392 26,674 7,590 -9,713 12,211 10,197 -10.51%
Tax 576 -2,680 -4,651 -1,974 -1,179 -3,417 -5,177 -
NP 5,808 13,712 22,023 5,616 -10,892 8,794 5,020 2.45%
-
NP to SH 3,800 8,250 11,698 3,109 -10,580 6,130 5,020 -4.53%
-
Tax Rate -11.01% 16.35% 17.44% 26.01% - 27.98% 50.77% -
Total Cost 107,110 139,673 162,406 98,321 109,773 97,313 81,542 4.64%
-
Net Worth 72,626 67,632 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 3,398 4,519 2,262 - - - 2,316 6.59%
Div Payout % 89.43% 54.78% 19.34% - - - 46.15% -
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 67,632 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 5.14% 8.94% 11.94% 5.40% -11.02% 8.29% 5.80% -
ROE 5.23% 12.20% 16.68% 4.15% -19.44% 9.32% 8.03% -
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 49.75 68.04 81.50 45.83 43.61 46.77 37.36 4.88%
EPS 1.67 3.66 5.17 1.37 -4.67 2.70 2.17 -4.26%
DPS 1.50 2.00 1.00 0.00 0.00 0.00 1.00 6.98%
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 33.43 45.41 54.60 30.77 29.27 31.41 25.62 4.53%
EPS 1.12 2.44 3.46 0.92 -3.13 1.81 1.49 -4.64%
DPS 1.01 1.34 0.67 0.00 0.00 0.00 0.69 6.55%
NAPS 0.215 0.2002 0.2077 0.2215 0.1611 0.1948 0.1852 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 0.50 0.38 0.31 0.35 0.28 0.66 0.75 -6.52%
P/EPS 14.93 7.10 4.84 11.67 -2.57 11.47 12.92 2.43%
EY 6.70 14.07 20.68 8.57 -38.88 8.72 7.74 -2.37%
DY 6.00 7.69 4.00 0.00 0.00 0.00 3.57 9.03%
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 0.50 0.32 0.32 0.46 0.32 0.53 0.67 -4.75%
P/EPS 14.93 6.01 5.03 15.32 -3.00 9.25 11.54 4.38%
EY 6.70 16.63 19.88 6.53 -33.33 10.81 8.67 -4.20%
DY 6.00 9.09 3.85 0.00 0.00 0.00 4.00 6.98%
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