[AWC] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 33.55%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 184,429 103,937 98,881 106,107 86,562 91,737 79,332 15.08%
PBT 26,674 7,590 -9,713 12,211 10,197 12,616 14,139 11.15%
Tax -4,651 -1,974 -1,179 -3,417 -5,177 -4,274 -3,577 4.47%
NP 22,023 5,616 -10,892 8,794 5,020 8,342 10,562 13.02%
-
NP to SH 11,698 3,109 -10,580 6,130 5,020 8,342 10,562 1.71%
-
Tax Rate 17.44% 26.01% - 27.98% 50.77% 33.88% 25.30% -
Total Cost 162,406 98,321 109,773 97,313 81,542 83,395 68,770 15.39%
-
Net Worth 70,148 74,834 54,419 65,798 62,550 50,018 48,116 6.48%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,262 - - - 2,316 - - -
Div Payout % 19.34% - - - 46.15% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 70,148 74,834 54,419 65,798 62,550 50,018 48,116 6.48%
NOSH 226,285 226,772 226,747 226,891 231,666 227,358 229,126 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.94% 5.40% -11.02% 8.29% 5.80% 9.09% 13.31% -
ROE 16.68% 4.15% -19.44% 9.32% 8.03% 16.68% 21.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.50 45.83 43.61 46.77 37.36 40.35 34.62 15.33%
EPS 5.17 1.37 -4.67 2.70 2.17 3.67 4.61 1.92%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.31 0.33 0.24 0.29 0.27 0.22 0.21 6.70%
Adjusted Per Share Value based on latest NOSH - 226,891
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.61 30.77 29.28 31.42 25.63 27.16 23.49 15.08%
EPS 3.46 0.92 -3.13 1.81 1.49 2.47 3.13 1.68%
DPS 0.67 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.2077 0.2216 0.1611 0.1948 0.1852 0.1481 0.1425 6.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.25 0.16 0.12 0.31 0.28 0.27 0.69 -
P/RPS 0.31 0.35 0.28 0.66 0.75 0.67 1.99 -26.63%
P/EPS 4.84 11.67 -2.57 11.47 12.92 7.36 14.97 -17.14%
EY 20.68 8.57 -38.88 8.72 7.74 13.59 6.68 20.71%
DY 4.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.81 0.48 0.50 1.07 1.04 1.23 3.29 -20.82%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 21/08/07 23/08/06 25/08/05 26/08/04 -
Price 0.26 0.21 0.14 0.25 0.25 0.28 0.58 -
P/RPS 0.32 0.46 0.32 0.53 0.67 0.69 1.68 -24.13%
P/EPS 5.03 15.32 -3.00 9.25 11.54 7.63 12.58 -14.16%
EY 19.88 6.53 -33.33 10.81 8.67 13.10 7.95 16.49%
DY 3.85 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.58 0.86 0.93 1.27 2.76 -17.97%

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