[AWC] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -6.23%
YoY- -43.97%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 109,220 103,676 153,386 138,102 137,354 143,748 184,754 -29.49%
PBT 7,158 6,952 16,390 12,536 12,124 17,096 27,082 -58.71%
Tax -664 -576 -2,679 -1,330 -1,390 -1,672 -4,973 -73.78%
NP 6,494 6,376 13,711 11,205 10,734 15,424 22,109 -55.71%
-
NP to SH 3,560 2,900 8,249 6,370 6,794 9,420 11,819 -54.96%
-
Tax Rate 9.28% 8.29% 16.35% 10.61% 11.46% 9.78% 18.36% -
Total Cost 102,726 97,300 139,675 126,897 126,620 128,324 162,645 -26.32%
-
Net Worth 74,354 72,499 67,614 70,198 70,204 72,461 70,130 3.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,759 13,593 4,507 3,019 4,529 - - -
Div Payout % 189.87% 468.75% 54.64% 47.39% 66.67% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,354 72,499 67,614 70,198 70,204 72,461 70,130 3.96%
NOSH 225,316 226,562 272,783 226,445 226,466 226,442 226,228 -0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.95% 6.15% 8.94% 8.11% 7.81% 10.73% 11.97% -
ROE 4.79% 4.00% 12.20% 9.08% 9.68% 13.00% 16.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.47 45.76 68.06 60.99 60.65 63.48 81.67 -29.31%
EPS 1.58 1.28 3.66 2.81 3.00 4.16 5.22 -54.82%
DPS 3.00 6.00 2.00 1.33 2.00 0.00 0.00 -
NAPS 0.33 0.32 0.30 0.31 0.31 0.32 0.31 4.24%
Adjusted Per Share Value based on latest NOSH - 226,557
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.34 30.70 45.41 40.89 40.67 42.56 54.70 -29.48%
EPS 1.05 0.86 2.44 1.89 2.01 2.79 3.50 -55.08%
DPS 2.00 4.02 1.33 0.89 1.34 0.00 0.00 -
NAPS 0.2201 0.2147 0.2002 0.2078 0.2079 0.2145 0.2076 3.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.21 0.26 0.26 0.28 0.26 0.25 -
P/RPS 0.52 0.46 0.38 0.43 0.46 0.41 0.31 41.04%
P/EPS 15.82 16.41 7.09 9.24 9.33 6.25 4.79 121.29%
EY 6.32 6.10 14.10 10.82 10.71 16.00 20.90 -54.84%
DY 12.00 28.57 7.69 5.13 7.14 0.00 0.00 -
P/NAPS 0.76 0.66 0.81 0.84 0.90 0.81 0.81 -4.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 -
Price 0.26 0.25 0.22 0.26 0.26 0.29 0.26 -
P/RPS 0.54 0.55 0.32 0.43 0.43 0.46 0.32 41.60%
P/EPS 16.46 19.53 6.00 9.24 8.67 6.97 4.98 121.40%
EY 6.08 5.12 16.67 10.82 11.54 14.34 20.09 -54.82%
DY 11.54 24.00 9.09 5.13 7.69 0.00 0.00 -
P/NAPS 0.79 0.78 0.69 0.84 0.84 0.91 0.84 -3.99%

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