[AWC] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 0.51%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 248,532 128,017 119,506 145,000 112,917 153,386 184,754 5.06%
PBT 30,045 12,824 13,753 9,715 5,232 16,390 27,082 1.74%
Tax -6,450 -1,108 -3,793 -4,127 577 -2,679 -4,973 4.42%
NP 23,595 11,716 9,960 5,588 5,809 13,711 22,109 1.08%
-
NP to SH 17,127 8,082 6,952 4,555 3,800 8,249 11,819 6.37%
-
Tax Rate 21.47% 8.64% 27.58% 42.48% -11.03% 16.35% 18.36% -
Total Cost 224,937 116,301 109,546 139,412 107,108 139,675 162,645 5.54%
-
Net Worth 114,545 91,532 79,195 72,115 71,952 67,614 70,130 8.51%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,211 - - - 3,372 4,507 - -
Div Payout % 36.27% - - - 88.76% 54.64% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 114,545 91,532 79,195 72,115 71,952 67,614 70,130 8.51%
NOSH 248,472 225,449 225,628 225,360 224,852 272,783 226,228 1.57%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.49% 9.15% 8.33% 3.85% 5.14% 8.94% 11.97% -
ROE 14.95% 8.83% 8.78% 6.32% 5.28% 12.20% 16.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.02 56.78 52.97 64.34 50.22 68.06 81.67 3.43%
EPS 6.89 3.59 3.09 2.00 1.69 3.66 5.22 4.73%
DPS 2.50 0.00 0.00 0.00 1.50 2.00 0.00 -
NAPS 0.461 0.406 0.351 0.32 0.32 0.30 0.31 6.83%
Adjusted Per Share Value based on latest NOSH - 226,279
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 73.59 37.90 35.38 42.93 33.43 45.41 54.70 5.06%
EPS 5.07 2.39 2.06 1.35 1.13 2.44 3.50 6.36%
DPS 1.84 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 0.3391 0.271 0.2345 0.2135 0.213 0.2002 0.2076 8.51%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.805 0.36 0.265 0.24 0.25 0.26 0.25 -
P/RPS 0.80 0.63 0.50 0.37 0.50 0.38 0.31 17.10%
P/EPS 11.68 10.04 8.60 11.87 14.79 7.09 4.79 16.00%
EY 8.56 9.96 11.63 8.42 6.76 14.10 20.90 -13.81%
DY 3.11 0.00 0.00 0.00 6.00 7.69 0.00 -
P/NAPS 1.75 0.89 0.75 0.75 0.78 0.81 0.81 13.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 0.855 0.295 0.295 0.245 0.25 0.22 0.26 -
P/RPS 0.85 0.52 0.56 0.38 0.50 0.32 0.32 17.66%
P/EPS 12.40 8.23 9.57 12.12 14.79 6.00 4.98 16.40%
EY 8.06 12.15 10.44 8.25 6.76 16.67 20.09 -14.10%
DY 2.92 0.00 0.00 0.00 6.00 9.09 0.00 -
P/NAPS 1.85 0.73 0.84 0.77 0.78 0.69 0.84 14.05%

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