[AWC] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -24.79%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 186,942 133,507 83,615 111,495 88,151 88,327 85,542 13.91%
PBT 19,303 25,106 -15,035 9,067 8,864 12,093 14,593 4.77%
Tax -2,207 -4,893 -393 -3,362 -4,002 -4,719 -4,034 -9.55%
NP 17,096 20,213 -15,428 5,705 4,862 7,374 10,559 8.35%
-
NP to SH 8,955 11,434 -13,569 4,213 4,260 7,374 10,559 -2.70%
-
Tax Rate 11.43% 19.49% - 37.08% 45.15% 39.02% 27.64% -
Total Cost 169,846 113,294 99,043 105,790 83,289 80,953 74,983 14.59%
-
Net Worth 70,221 65,578 63,542 65,088 61,303 63,909 45,493 7.49%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,528 - - - 2,316 - - -
Div Payout % 50.56% - - - 54.38% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 70,221 65,578 63,542 65,088 61,303 63,909 45,493 7.49%
NOSH 226,521 226,131 226,938 224,444 227,049 228,249 227,469 -0.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.15% 15.14% -18.45% 5.12% 5.52% 8.35% 12.34% -
ROE 12.75% 17.44% -21.35% 6.47% 6.95% 11.54% 23.21% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 82.53 59.04 36.84 49.68 38.82 38.70 37.61 13.98%
EPS 3.95 5.06 -5.98 1.88 1.88 3.23 4.64 -2.64%
DPS 2.00 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.31 0.29 0.28 0.29 0.27 0.28 0.20 7.57%
Adjusted Per Share Value based on latest NOSH - 224,444
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.85 39.88 24.98 33.31 26.33 26.39 25.55 13.91%
EPS 2.68 3.42 -4.05 1.26 1.27 2.20 3.15 -2.65%
DPS 1.35 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.2098 0.1959 0.1898 0.1944 0.1831 0.1909 0.1359 7.50%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.28 0.25 0.09 0.25 0.27 0.22 0.56 -
P/RPS 0.34 0.42 0.24 0.50 0.70 0.57 1.49 -21.81%
P/EPS 7.08 4.94 -1.51 13.32 14.39 6.81 12.06 -8.49%
EY 14.12 20.23 -66.43 7.51 6.95 14.68 8.29 9.27%
DY 7.14 0.00 0.00 0.00 3.78 0.00 0.00 -
P/NAPS 0.90 0.86 0.32 0.86 1.00 0.79 2.80 -17.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 19/02/09 28/02/08 27/02/07 24/02/06 02/02/05 -
Price 0.26 0.28 0.11 0.19 0.32 0.26 0.52 -
P/RPS 0.32 0.47 0.30 0.38 0.82 0.67 1.38 -21.61%
P/EPS 6.58 5.54 -1.84 10.12 17.06 8.05 11.20 -8.47%
EY 15.20 18.06 -54.36 9.88 5.86 12.43 8.93 9.26%
DY 7.69 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.84 0.97 0.39 0.66 1.19 0.93 2.60 -17.15%

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