[AWC] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 360.6%
YoY- 52.62%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 125,273 125,938 128,640 119,506 101,936 100,094 107,400 10.81%
PBT 14,052 18,258 15,440 13,753 1,185 1,036 1,080 454.05%
Tax -1,828 -1,458 -1,848 -3,793 -1,419 -1,326 -1,028 46.82%
NP 12,224 16,800 13,592 9,960 -234 -290 52 3721.65%
-
NP to SH 7,448 10,022 10,040 6,952 1,509 1,780 1,400 205.05%
-
Tax Rate 13.01% 7.99% 11.97% 27.58% 119.75% 127.99% 95.19% -
Total Cost 113,049 109,138 115,048 109,546 102,170 100,384 107,348 3.51%
-
Net Worth 85,591 85,773 81,405 79,195 72,447 73,025 69,999 14.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 85,591 85,773 81,405 79,195 72,447 73,025 69,999 14.36%
NOSH 225,241 225,720 226,126 225,628 226,399 228,205 218,750 1.97%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.76% 13.34% 10.57% 8.33% -0.23% -0.29% 0.05% -
ROE 8.70% 11.68% 12.33% 8.78% 2.08% 2.44% 2.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.62 55.79 56.89 52.97 45.02 43.86 49.10 8.67%
EPS 3.31 4.44 4.44 3.09 0.67 0.78 0.64 199.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.36 0.351 0.32 0.32 0.32 12.15%
Adjusted Per Share Value based on latest NOSH - 225,485
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.09 37.29 38.09 35.38 30.18 29.64 31.80 10.81%
EPS 2.21 2.97 2.97 2.06 0.45 0.53 0.41 207.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.254 0.241 0.2345 0.2145 0.2162 0.2073 14.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.455 0.30 0.36 0.265 0.27 0.275 0.25 -
P/RPS 0.82 0.54 0.63 0.50 0.60 0.63 0.51 37.28%
P/EPS 13.76 6.76 8.11 8.60 40.50 35.26 39.06 -50.15%
EY 7.27 14.80 12.33 11.63 2.47 2.84 2.56 100.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.79 1.00 0.75 0.84 0.86 0.78 33.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.40 0.335 0.355 0.295 0.265 0.285 0.275 -
P/RPS 0.72 0.60 0.62 0.56 0.59 0.65 0.56 18.25%
P/EPS 12.10 7.55 8.00 9.57 39.75 36.54 42.97 -57.07%
EY 8.27 13.25 12.51 10.44 2.52 2.74 2.33 132.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.88 0.99 0.84 0.83 0.89 0.86 14.24%

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