[AWC] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 22.76%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 125,938 100,094 121,086 109,220 137,354 132,328 73,188 9.46%
PBT 18,258 1,036 3,452 7,158 12,124 26,868 -8,164 -
Tax -1,458 -1,326 -3,072 -664 -1,390 -6,278 -440 22.08%
NP 16,800 -290 380 6,494 10,734 20,590 -8,604 -
-
NP to SH 10,022 1,780 1,678 3,560 6,794 12,278 -4,370 -
-
Tax Rate 7.99% 127.99% 88.99% 9.28% 11.46% 23.37% - -
Total Cost 109,138 100,384 120,706 102,726 126,620 111,738 81,792 4.92%
-
Net Worth 85,773 73,025 70,294 74,354 70,204 65,694 63,729 5.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 6,802 6,759 4,529 - - -
Div Payout % - - 405.41% 189.87% 66.67% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 85,773 73,025 70,294 74,354 70,204 65,694 63,729 5.07%
NOSH 225,720 228,205 226,756 225,316 226,466 226,531 227,604 -0.13%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.34% -0.29% 0.31% 5.95% 7.81% 15.56% -11.76% -
ROE 11.68% 2.44% 2.39% 4.79% 9.68% 18.69% -6.86% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.79 43.86 53.40 48.47 60.65 58.41 32.16 9.61%
EPS 4.44 0.78 0.74 1.58 3.00 5.42 -1.92 -
DPS 0.00 0.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 0.38 0.32 0.31 0.33 0.31 0.29 0.28 5.21%
Adjusted Per Share Value based on latest NOSH - 224,468
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.29 29.64 35.85 32.34 40.67 39.18 21.67 9.46%
EPS 2.97 0.53 0.50 1.05 2.01 3.64 -1.29 -
DPS 0.00 0.00 2.01 2.00 1.34 0.00 0.00 -
NAPS 0.254 0.2162 0.2081 0.2201 0.2079 0.1945 0.1887 5.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.30 0.275 0.24 0.25 0.28 0.25 0.09 -
P/RPS 0.54 0.63 0.45 0.52 0.46 0.43 0.28 11.56%
P/EPS 6.76 35.26 32.43 15.82 9.33 4.61 -4.69 -
EY 14.80 2.84 3.08 6.32 10.71 21.68 -21.33 -
DY 0.00 0.00 12.50 12.00 7.14 0.00 0.00 -
P/NAPS 0.79 0.86 0.77 0.76 0.90 0.86 0.32 16.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 -
Price 0.335 0.285 0.22 0.26 0.26 0.28 0.11 -
P/RPS 0.60 0.65 0.41 0.54 0.43 0.48 0.34 9.92%
P/EPS 7.55 36.54 29.73 16.46 8.67 5.17 -5.73 -
EY 13.25 2.74 3.36 6.08 11.54 19.36 -17.45 -
DY 0.00 0.00 13.64 11.54 7.69 0.00 0.00 -
P/NAPS 0.88 0.89 0.71 0.79 0.84 0.97 0.39 14.51%

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