[AWC] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -15.21%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 125,938 128,640 119,506 101,936 100,094 107,400 145,000 -8.94%
PBT 18,258 15,440 13,753 1,185 1,036 1,080 9,715 52.11%
Tax -1,458 -1,848 -3,793 -1,419 -1,326 -1,028 -4,127 -49.93%
NP 16,800 13,592 9,960 -234 -290 52 5,588 107.88%
-
NP to SH 10,022 10,040 6,952 1,509 1,780 1,400 4,555 68.92%
-
Tax Rate 7.99% 11.97% 27.58% 119.75% 127.99% 95.19% 42.48% -
Total Cost 109,138 115,048 109,546 102,170 100,384 107,348 139,412 -15.02%
-
Net Worth 85,773 81,405 79,195 72,447 73,025 69,999 72,115 12.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,773 81,405 79,195 72,447 73,025 69,999 72,115 12.22%
NOSH 225,720 226,126 225,628 226,399 228,205 218,750 225,360 0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.34% 10.57% 8.33% -0.23% -0.29% 0.05% 3.85% -
ROE 11.68% 12.33% 8.78% 2.08% 2.44% 2.00% 6.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.79 56.89 52.97 45.02 43.86 49.10 64.34 -9.04%
EPS 4.44 4.44 3.09 0.67 0.78 0.64 2.00 69.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.351 0.32 0.32 0.32 0.32 12.10%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.29 38.09 35.38 30.18 29.64 31.80 42.93 -8.93%
EPS 2.97 2.97 2.06 0.45 0.53 0.41 1.35 68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.241 0.2345 0.2145 0.2162 0.2073 0.2135 12.24%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.30 0.36 0.265 0.27 0.275 0.25 0.24 -
P/RPS 0.54 0.63 0.50 0.60 0.63 0.51 0.37 28.57%
P/EPS 6.76 8.11 8.60 40.50 35.26 39.06 11.87 -31.22%
EY 14.80 12.33 11.63 2.47 2.84 2.56 8.42 45.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 0.75 0.84 0.86 0.78 0.75 3.51%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 -
Price 0.335 0.355 0.295 0.265 0.285 0.275 0.245 -
P/RPS 0.60 0.62 0.56 0.59 0.65 0.56 0.38 35.48%
P/EPS 7.55 8.00 9.57 39.75 36.54 42.97 12.12 -26.99%
EY 13.25 12.51 10.44 2.52 2.74 2.33 8.25 37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 0.84 0.83 0.89 0.86 0.77 9.28%

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