[AWC] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 78.05%
YoY- 64783.33%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 119,570 114,422 134,405 146,331 144,901 139,155 118,850 0.40%
PBT 13,909 4,301 8,442 13,207 9,650 6,486 3,378 157.56%
Tax -3,702 -2,485 -2,866 -3,940 -3,739 -1,167 -628 227.38%
NP 10,207 1,816 5,576 9,267 5,911 5,319 2,750 140.29%
-
NP to SH 7,175 2,105 4,423 7,786 4,373 4,965 2,859 84.98%
-
Tax Rate 26.62% 57.78% 33.95% 29.83% 38.75% 17.99% 18.59% -
Total Cost 109,363 112,606 128,829 137,064 138,990 133,836 116,100 -3.91%
-
Net Worth 78,919 70,399 71,999 69,999 72,409 69,614 69,920 8.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,245 2,245 5,623 5,623 3,378 -
Div Payout % - - 50.77% 28.84% 128.61% 113.27% 118.16% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 78,919 70,399 71,999 69,999 72,409 69,614 69,920 8.43%
NOSH 225,485 220,000 225,000 218,750 226,279 224,561 225,549 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.54% 1.59% 4.15% 6.33% 4.08% 3.82% 2.31% -
ROE 9.09% 2.99% 6.14% 11.12% 6.04% 7.13% 4.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.03 52.01 59.74 66.89 64.04 61.97 52.69 0.43%
EPS 3.18 0.96 1.97 3.56 1.93 2.21 1.27 84.70%
DPS 0.00 0.00 1.00 1.03 2.50 2.50 1.50 -
NAPS 0.35 0.32 0.32 0.32 0.32 0.31 0.31 8.45%
Adjusted Per Share Value based on latest NOSH - 218,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.40 33.88 39.79 43.33 42.90 41.20 35.19 0.39%
EPS 2.12 0.62 1.31 2.31 1.29 1.47 0.85 84.22%
DPS 0.00 0.00 0.66 0.66 1.67 1.67 1.00 -
NAPS 0.2337 0.2084 0.2132 0.2073 0.2144 0.2061 0.207 8.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.265 0.27 0.275 0.25 0.24 0.23 0.24 -
P/RPS 0.50 0.52 0.46 0.37 0.37 0.37 0.46 5.73%
P/EPS 8.33 28.22 13.99 7.02 12.42 10.40 18.93 -42.23%
EY 12.01 3.54 7.15 14.24 8.05 9.61 5.28 73.21%
DY 0.00 0.00 3.63 4.11 10.42 10.87 6.25 -
P/NAPS 0.76 0.84 0.86 0.78 0.75 0.74 0.77 -0.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 -
Price 0.295 0.265 0.285 0.275 0.245 0.255 0.22 -
P/RPS 0.56 0.51 0.48 0.41 0.38 0.41 0.42 21.20%
P/EPS 9.27 27.70 14.50 7.73 12.68 11.53 17.36 -34.25%
EY 10.79 3.61 6.90 12.94 7.89 8.67 5.76 52.13%
DY 0.00 0.00 3.50 3.73 10.20 9.80 6.82 -
P/NAPS 0.84 0.83 0.89 0.86 0.77 0.82 0.71 11.89%

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