[AWC] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 73.66%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 207,026 137,073 114,422 139,155 130,504 170,300 156,986 4.71%
PBT 20,243 23,560 4,301 6,486 11,973 16,540 28,299 -5.42%
Tax -3,914 -4,008 -2,485 -1,167 -2,259 -1,729 -4,643 -2.80%
NP 16,329 19,552 1,816 5,319 9,714 14,811 23,656 -5.98%
-
NP to SH 12,948 11,630 2,105 4,965 5,705 7,947 12,816 0.17%
-
Tax Rate 19.34% 17.01% 57.78% 17.99% 18.87% 10.45% 16.41% -
Total Cost 190,697 117,521 112,606 133,836 120,790 155,489 133,330 6.13%
-
Net Worth 115,907 84,038 70,399 69,614 70,369 70,232 65,386 10.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,837 - - 5,623 5,652 4,528 - -
Div Payout % 29.64% - - 113.27% 99.08% 56.98% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,907 84,038 70,399 69,614 70,369 70,232 65,386 10.00%
NOSH 255,866 221,153 220,000 224,561 226,999 226,557 225,471 2.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.89% 14.26% 1.59% 3.82% 7.44% 8.70% 15.07% -
ROE 11.17% 13.84% 2.99% 7.13% 8.11% 11.32% 19.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.91 61.98 52.01 61.97 57.49 75.17 69.63 2.53%
EPS 5.06 5.26 0.96 2.21 2.51 3.51 5.68 -1.90%
DPS 1.50 0.00 0.00 2.50 2.50 2.00 0.00 -
NAPS 0.453 0.38 0.32 0.31 0.31 0.31 0.29 7.70%
Adjusted Per Share Value based on latest NOSH - 224,561
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.28 40.58 33.87 41.19 38.63 50.41 46.47 4.71%
EPS 3.83 3.44 0.62 1.47 1.69 2.35 3.79 0.17%
DPS 1.14 0.00 0.00 1.66 1.67 1.34 0.00 -
NAPS 0.3431 0.2488 0.2084 0.2061 0.2083 0.2079 0.1936 9.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.45 0.455 0.27 0.23 0.26 0.26 0.28 -
P/RPS 0.56 0.73 0.52 0.37 0.45 0.35 0.40 5.76%
P/EPS 8.89 8.65 28.22 10.40 10.35 7.41 4.93 10.31%
EY 11.25 11.56 3.54 9.61 9.67 13.49 20.30 -9.36%
DY 3.33 0.00 0.00 10.87 9.62 7.69 0.00 -
P/NAPS 0.99 1.20 0.84 0.74 0.84 0.84 0.97 0.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.73 0.40 0.265 0.255 0.25 0.26 0.25 -
P/RPS 0.90 0.65 0.51 0.41 0.43 0.35 0.36 16.48%
P/EPS 14.43 7.61 27.70 11.53 9.95 7.41 4.40 21.86%
EY 6.93 13.15 3.61 8.67 10.05 13.49 22.74 -17.95%
DY 2.05 0.00 0.00 9.80 10.00 7.69 0.00 -
P/NAPS 1.61 1.05 0.83 0.82 0.81 0.84 0.86 11.00%

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