[AWC] YoY Annualized Quarter 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- 0.9%
YoY- 380.96%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 121,086 109,220 137,354 132,328 73,188 103,720 88,696 5.32%
PBT 3,452 7,158 12,124 26,868 -8,164 2,480 8,638 -14.16%
Tax -3,072 -664 -1,390 -6,278 -440 -2,010 -2,122 6.35%
NP 380 6,494 10,734 20,590 -8,604 470 6,516 -37.69%
-
NP to SH 1,678 3,560 6,794 12,278 -4,370 1,608 5,312 -17.45%
-
Tax Rate 88.99% 9.28% 11.46% 23.37% - 81.05% 24.57% -
Total Cost 120,706 102,726 126,620 111,738 81,792 103,250 82,180 6.61%
-
Net Worth 70,294 74,354 70,204 65,694 63,729 66,617 61,820 2.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,802 6,759 4,529 - - - - -
Div Payout % 405.41% 189.87% 66.67% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 70,294 74,354 70,204 65,694 63,729 66,617 61,820 2.16%
NOSH 226,756 225,316 226,466 226,531 227,604 229,714 228,965 -0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.31% 5.95% 7.81% 15.56% -11.76% 0.45% 7.35% -
ROE 2.39% 4.79% 9.68% 18.69% -6.86% 2.41% 8.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.40 48.47 60.65 58.41 32.16 45.15 38.74 5.48%
EPS 0.74 1.58 3.00 5.42 -1.92 0.70 2.32 -17.32%
DPS 3.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.31 0.29 0.28 0.29 0.27 2.32%
Adjusted Per Share Value based on latest NOSH - 226,131
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.85 32.34 40.67 39.18 21.67 30.71 26.26 5.32%
EPS 0.50 1.05 2.01 3.64 -1.29 0.48 1.57 -17.34%
DPS 2.01 2.00 1.34 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2201 0.2079 0.1945 0.1887 0.1972 0.183 2.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.25 0.28 0.25 0.09 0.25 0.27 -
P/RPS 0.45 0.52 0.46 0.43 0.28 0.55 0.70 -7.09%
P/EPS 32.43 15.82 9.33 4.61 -4.69 35.71 11.64 18.60%
EY 3.08 6.32 10.71 21.68 -21.33 2.80 8.59 -15.70%
DY 12.50 12.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.90 0.86 0.32 0.86 1.00 -4.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 28/02/08 27/02/07 -
Price 0.22 0.26 0.26 0.28 0.11 0.19 0.32 -
P/RPS 0.41 0.54 0.43 0.48 0.34 0.42 0.83 -11.08%
P/EPS 29.73 16.46 8.67 5.17 -5.73 27.14 13.79 13.64%
EY 3.36 6.08 11.54 19.36 -17.45 3.68 7.25 -12.01%
DY 13.64 11.54 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.84 0.97 0.39 0.66 1.19 -8.24%

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