[AWC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 38.92%
YoY- 824.55%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 68,677 35,937 184,754 117,705 66,164 36,067 97,281 -20.66%
PBT 6,062 4,274 27,082 19,536 13,434 5,347 6,843 -7.74%
Tax -695 -418 -4,973 -3,920 -3,139 -1,251 -1,652 -43.76%
NP 5,367 3,856 22,109 15,616 10,295 4,096 5,191 2.24%
-
NP to SH 3,397 2,355 11,819 8,528 6,139 3,042 3,191 4.24%
-
Tax Rate 11.46% 9.78% 18.36% 20.07% 23.37% 23.40% 24.14% -
Total Cost 63,310 32,081 162,645 102,089 55,869 31,971 92,090 -22.05%
-
Net Worth 70,204 72,461 70,130 65,599 65,694 77,185 59,002 12.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,264 - - - - - - -
Div Payout % 66.67% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,204 72,461 70,130 65,599 65,694 77,185 59,002 12.25%
NOSH 226,466 226,442 226,228 226,206 226,531 227,014 226,934 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.81% 10.73% 11.97% 13.27% 15.56% 11.36% 5.34% -
ROE 4.84% 3.25% 16.85% 13.00% 9.34% 3.94% 5.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.33 15.87 81.67 52.03 29.21 15.89 42.87 -20.55%
EPS 1.50 1.04 5.22 3.77 2.71 1.34 1.40 4.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.29 0.34 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 225,471
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.33 10.64 54.70 34.85 19.59 10.68 28.80 -20.66%
EPS 1.01 0.70 3.50 2.52 1.82 0.90 0.94 4.89%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.2145 0.2076 0.1942 0.1945 0.2285 0.1747 12.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.26 0.25 0.28 0.25 0.20 0.16 -
P/RPS 0.92 1.64 0.31 0.54 0.86 1.26 0.37 83.23%
P/EPS 18.67 25.00 4.79 7.43 9.23 14.93 11.38 38.97%
EY 5.36 4.00 20.90 13.46 10.84 6.70 8.79 -28.02%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.81 0.97 0.86 0.59 0.62 28.11%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.26 0.29 0.26 0.25 0.28 0.22 0.21 -
P/RPS 0.86 1.83 0.32 0.48 0.96 1.38 0.49 45.35%
P/EPS 17.33 27.88 4.98 6.63 10.33 16.42 14.93 10.41%
EY 5.77 3.59 20.09 15.08 9.68 6.09 6.70 -9.45%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.84 0.86 0.97 0.65 0.81 2.44%

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