[AWC] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 58.28%
YoY- 184.27%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 118,850 139,319 186,942 133,507 83,615 111,495 88,151 5.10%
PBT 3,378 13,909 19,303 25,106 -15,035 9,067 8,864 -14.84%
Tax -628 -2,318 -2,207 -4,893 -393 -3,362 -4,002 -26.53%
NP 2,750 11,591 17,096 20,213 -15,428 5,705 4,862 -9.05%
-
NP to SH 2,859 6,633 8,955 11,434 -13,569 4,213 4,260 -6.42%
-
Tax Rate 18.59% 16.67% 11.43% 19.49% - 37.08% 45.15% -
Total Cost 116,100 127,728 169,846 113,294 99,043 105,790 83,289 5.68%
-
Net Worth 69,920 74,074 70,221 65,578 63,542 65,088 61,303 2.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,378 5,652 4,528 - - - 2,316 6.48%
Div Payout % 118.16% 85.22% 50.56% - - - 54.38% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 69,920 74,074 70,221 65,578 63,542 65,088 61,303 2.21%
NOSH 225,549 224,468 226,521 226,131 226,938 224,444 227,049 -0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.31% 8.32% 9.15% 15.14% -18.45% 5.12% 5.52% -
ROE 4.09% 8.95% 12.75% 17.44% -21.35% 6.47% 6.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.69 62.07 82.53 59.04 36.84 49.68 38.82 5.21%
EPS 1.27 2.95 3.95 5.06 -5.98 1.88 1.88 -6.32%
DPS 1.50 2.50 2.00 0.00 0.00 0.00 1.02 6.63%
NAPS 0.31 0.33 0.31 0.29 0.28 0.29 0.27 2.32%
Adjusted Per Share Value based on latest NOSH - 226,131
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.18 41.24 55.34 39.52 24.75 33.01 26.09 5.10%
EPS 0.85 1.96 2.65 3.38 -4.02 1.25 1.26 -6.34%
DPS 1.00 1.67 1.34 0.00 0.00 0.00 0.69 6.37%
NAPS 0.207 0.2193 0.2079 0.1941 0.1881 0.1927 0.1815 2.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.25 0.28 0.25 0.09 0.25 0.27 -
P/RPS 0.46 0.40 0.34 0.42 0.24 0.50 0.70 -6.75%
P/EPS 18.93 8.46 7.08 4.94 -1.51 13.32 14.39 4.67%
EY 5.28 11.82 14.12 20.23 -66.43 7.51 6.95 -4.47%
DY 6.25 10.00 7.14 0.00 0.00 0.00 3.78 8.73%
P/NAPS 0.77 0.76 0.90 0.86 0.32 0.86 1.00 -4.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 28/02/08 27/02/07 -
Price 0.22 0.26 0.26 0.28 0.11 0.19 0.32 -
P/RPS 0.42 0.42 0.32 0.47 0.30 0.38 0.82 -10.54%
P/EPS 17.36 8.80 6.58 5.54 -1.84 10.12 17.06 0.29%
EY 5.76 11.37 15.20 18.06 -54.36 9.88 5.86 -0.28%
DY 6.82 9.62 7.69 0.00 0.00 0.00 3.19 13.48%
P/NAPS 0.71 0.79 0.84 0.97 0.39 0.66 1.19 -8.24%

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