[AWC] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -9.38%
YoY- -42.23%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 133,507 83,615 111,495 88,151 88,327 85,542 42,083 21.19%
PBT 25,106 -15,035 9,067 8,864 12,093 14,593 5,786 27.68%
Tax -4,893 -393 -3,362 -4,002 -4,719 -4,034 -1,334 24.16%
NP 20,213 -15,428 5,705 4,862 7,374 10,559 4,452 28.65%
-
NP to SH 11,434 -13,569 4,213 4,260 7,374 10,559 4,452 17.00%
-
Tax Rate 19.49% - 37.08% 45.15% 39.02% 27.64% 23.06% -
Total Cost 113,294 99,043 105,790 83,289 80,953 74,983 37,631 20.14%
-
Net Worth 65,578 63,542 65,088 61,303 63,909 45,493 43,469 7.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,316 - - - -
Div Payout % - - - 54.38% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 65,578 63,542 65,088 61,303 63,909 45,493 43,469 7.08%
NOSH 226,131 226,938 224,444 227,049 228,249 227,469 228,787 -0.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.14% -18.45% 5.12% 5.52% 8.35% 12.34% 10.58% -
ROE 17.44% -21.35% 6.47% 6.95% 11.54% 23.21% 10.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 59.04 36.84 49.68 38.82 38.70 37.61 18.39 21.43%
EPS 5.06 -5.98 1.88 1.88 3.23 4.64 1.95 17.20%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.29 0.27 0.28 0.20 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 227,049
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.52 24.75 33.01 26.09 26.15 25.32 12.46 21.19%
EPS 3.38 -4.02 1.25 1.26 2.18 3.13 1.32 16.94%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.1941 0.1881 0.1927 0.1815 0.1892 0.1347 0.1287 7.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.09 0.25 0.27 0.22 0.56 1.52 -
P/RPS 0.42 0.24 0.50 0.70 0.57 1.49 8.26 -39.10%
P/EPS 4.94 -1.51 13.32 14.39 6.81 12.06 78.11 -36.85%
EY 20.23 -66.43 7.51 6.95 14.68 8.29 1.28 58.34%
DY 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
P/NAPS 0.86 0.32 0.86 1.00 0.79 2.80 8.00 -31.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 28/02/08 27/02/07 24/02/06 02/02/05 - -
Price 0.28 0.11 0.19 0.32 0.26 0.52 0.00 -
P/RPS 0.47 0.30 0.38 0.82 0.67 1.38 0.00 -
P/EPS 5.54 -1.84 10.12 17.06 8.05 11.20 0.00 -
EY 18.06 -54.36 9.88 5.86 12.43 8.93 0.00 -
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.97 0.39 0.66 1.19 0.93 2.60 0.00 -

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