[AWC] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 58.28%
YoY- 184.27%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,299 184,429 156,986 133,507 121,398 103,937 87,821 63.84%
PBT 25,601 26,674 28,299 25,106 14,811 7,590 -11,527 -
Tax -3,818 -4,651 -4,643 -4,893 -3,174 -1,974 -1,587 79.44%
NP 21,783 22,023 23,656 20,213 11,637 5,616 -13,114 -
-
NP to SH 11,011 11,698 12,816 11,434 7,224 3,109 -12,333 -
-
Tax Rate 14.91% 17.44% 16.41% 19.49% 21.43% 26.01% - -
Total Cost 162,516 162,406 133,330 113,294 109,761 98,321 100,935 37.33%
-
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,262 2,262 - - - - - -
Div Payout % 20.55% 19.34% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
NOSH 226,442 226,285 225,471 226,131 227,014 226,772 229,090 -0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.82% 11.94% 15.07% 15.14% 9.59% 5.40% -14.93% -
ROE 15.20% 16.68% 19.60% 17.44% 9.36% 4.15% -18.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.39 81.50 69.63 59.04 53.48 45.83 38.33 65.12%
EPS 4.86 5.17 5.68 5.06 3.18 1.37 -5.38 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.29 0.29 0.34 0.33 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 226,131
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.57 54.61 46.48 39.53 35.94 30.77 26.00 63.85%
EPS 3.26 3.46 3.79 3.39 2.14 0.92 -3.65 -
DPS 0.67 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2077 0.1936 0.1942 0.2285 0.2216 0.1967 5.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.28 0.25 0.20 0.16 0.10 -
P/RPS 0.32 0.31 0.40 0.42 0.37 0.35 0.26 14.83%
P/EPS 5.35 4.84 4.93 4.94 6.29 11.67 -1.86 -
EY 18.70 20.68 20.30 20.23 15.91 8.57 -53.83 -
DY 3.85 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.97 0.86 0.59 0.48 0.34 78.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.29 0.26 0.25 0.28 0.22 0.21 0.13 -
P/RPS 0.36 0.32 0.36 0.47 0.41 0.46 0.34 3.88%
P/EPS 5.96 5.03 4.40 5.54 6.91 15.32 -2.41 -
EY 16.77 19.88 22.74 18.06 14.46 6.53 -41.41 -
DY 3.45 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.86 0.97 0.65 0.64 0.45 59.84%

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