[AWC] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -6.35%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 106,107 94,373 88,151 84,477 86,562 87,564 88,327 13.04%
PBT 12,211 10,373 8,864 9,607 10,197 11,617 12,093 0.65%
Tax -3,417 -4,157 -4,002 -4,965 -5,177 -4,326 -4,719 -19.41%
NP 8,794 6,216 4,862 4,642 5,020 7,291 7,374 12.49%
-
NP to SH 6,130 4,590 4,260 4,701 5,020 7,291 7,374 -11.61%
-
Tax Rate 27.98% 40.08% 45.15% 51.68% 50.77% 37.24% 39.02% -
Total Cost 97,313 88,157 83,289 79,835 81,542 80,273 80,953 13.09%
-
Net Worth 65,798 63,736 61,303 62,193 62,550 58,709 63,909 1.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 2,316 2,316 2,316 2,316 - - -
Div Payout % - 50.47% 54.38% 49.28% 46.15% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,798 63,736 61,303 62,193 62,550 58,709 63,909 1.96%
NOSH 226,891 227,631 227,049 230,344 231,666 225,806 228,249 -0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.29% 6.59% 5.52% 5.49% 5.80% 8.33% 8.35% -
ROE 9.32% 7.20% 6.95% 7.56% 8.03% 12.42% 11.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.77 41.46 38.82 36.67 37.36 38.78 38.70 13.49%
EPS 2.70 2.02 1.88 2.04 2.17 3.23 3.23 -11.29%
DPS 0.00 1.00 1.02 1.00 1.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.27 0.27 0.26 0.28 2.37%
Adjusted Per Share Value based on latest NOSH - 230,344
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.42 27.94 26.10 25.01 25.63 25.93 26.15 13.05%
EPS 1.81 1.36 1.26 1.39 1.49 2.16 2.18 -11.69%
DPS 0.00 0.69 0.69 0.69 0.69 0.00 0.00 -
NAPS 0.1948 0.1887 0.1815 0.1841 0.1852 0.1738 0.1892 1.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.31 0.31 0.27 0.23 0.28 0.28 0.22 -
P/RPS 0.66 0.75 0.70 0.63 0.75 0.72 0.57 10.29%
P/EPS 11.47 15.37 14.39 11.27 12.92 8.67 6.81 41.69%
EY 8.72 6.50 6.95 8.87 7.74 11.53 14.68 -29.40%
DY 0.00 3.23 3.78 4.35 3.57 0.00 0.00 -
P/NAPS 1.07 1.11 1.00 0.85 1.04 1.08 0.79 22.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 29/05/06 24/02/06 -
Price 0.25 0.28 0.32 0.28 0.25 0.27 0.26 -
P/RPS 0.53 0.68 0.82 0.76 0.67 0.70 0.67 -14.50%
P/EPS 9.25 13.89 17.06 13.72 11.54 8.36 8.05 9.73%
EY 10.81 7.20 5.86 7.29 8.67 11.96 12.43 -8.91%
DY 0.00 3.57 3.19 3.57 4.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.19 1.04 0.93 1.04 0.93 -5.09%

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