Highlights

[AWC] QoQ Annualized Quarter Result on 2011-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -64.84%    YoY -     -69.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 112,917 107,592 109,220 103,676 153,386 138,102 137,354 -12.25%
  QoQ % 4.95% -1.49% 5.35% -32.41% 11.07% 0.55% -
  Horiz. % 82.21% 78.33% 79.52% 75.48% 111.67% 100.55% 100.00%
PBT 5,232 6,646 7,158 6,952 16,390 12,536 12,124 -42.92%
  QoQ % -21.28% -7.14% 2.96% -57.58% 30.74% 3.40% -
  Horiz. % 43.15% 54.82% 59.04% 57.34% 135.19% 103.40% 100.00%
Tax 577 -769 -664 -576 -2,679 -1,330 -1,390 -
  QoQ % 175.00% -15.86% -15.28% 78.50% -101.33% 4.27% -
  Horiz. % -41.51% 55.35% 47.77% 41.44% 192.73% 95.73% 100.00%
NP 5,809 5,877 6,494 6,376 13,711 11,205 10,734 -33.62%
  QoQ % -1.16% -9.50% 1.85% -53.50% 22.36% 4.39% -
  Horiz. % 54.12% 54.75% 60.50% 59.40% 127.73% 104.39% 100.00%
NP to SH 3,800 2,978 3,560 2,900 8,249 6,370 6,794 -32.14%
  QoQ % 27.57% -16.33% 22.76% -64.84% 29.48% -6.23% -
  Horiz. % 55.93% 43.84% 52.40% 42.68% 121.42% 93.77% 100.00%
Tax Rate -11.03 % 11.57 % 9.28 % 8.29 % 16.35 % 10.61 % 11.46 % -
  QoQ % -195.33% 24.68% 11.94% -49.30% 54.10% -7.42% -
  Horiz. % -96.25% 100.96% 80.98% 72.34% 142.67% 92.58% 100.00%
Total Cost 107,108 101,714 102,726 97,300 139,675 126,897 126,620 -10.57%
  QoQ % 5.30% -0.98% 5.58% -30.34% 10.07% 0.22% -
  Horiz. % 84.59% 80.33% 81.13% 76.84% 110.31% 100.22% 100.00%
Net Worth 71,952 69,953 74,354 72,499 67,614 70,198 70,204 1.65%
  QoQ % 2.86% -5.92% 2.56% 7.23% -3.68% -0.01% -
  Horiz. % 102.49% 99.64% 105.91% 103.27% 96.31% 99.99% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,372 4,513 6,759 13,593 4,507 3,019 4,529 -17.86%
  QoQ % -25.27% -33.23% -50.27% 201.57% 49.30% -33.34% -
  Horiz. % 74.47% 99.64% 149.24% 300.13% 99.52% 66.66% 100.00%
Div Payout % 88.76 % 151.52 % 189.87 % 468.75 % 54.64 % 47.39 % 66.67 % 21.04%
  QoQ % -41.42% -20.20% -59.49% 757.89% 15.30% -28.92% -
  Horiz. % 133.13% 227.27% 284.79% 703.09% 81.96% 71.08% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 71,952 69,953 74,354 72,499 67,614 70,198 70,204 1.65%
  QoQ % 2.86% -5.92% 2.56% 7.23% -3.68% -0.01% -
  Horiz. % 102.49% 99.64% 105.91% 103.27% 96.31% 99.99% 100.00%
NOSH 224,852 225,656 225,316 226,562 225,442 226,445 226,466 -0.48%
  QoQ % -0.36% 0.15% -0.55% 0.50% -0.44% -0.01% -
  Horiz. % 99.29% 99.64% 99.49% 100.04% 99.55% 99.99% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.14 % 5.46 % 5.95 % 6.15 % 8.94 % 8.11 % 7.81 % -24.36%
  QoQ % -5.86% -8.24% -3.25% -31.21% 10.23% 3.84% -
  Horiz. % 65.81% 69.91% 76.18% 78.75% 114.47% 103.84% 100.00%
ROE 5.28 % 4.26 % 4.79 % 4.00 % 12.20 % 9.08 % 9.68 % -33.27%
  QoQ % 23.94% -11.06% 19.75% -67.21% 34.36% -6.20% -
  Horiz. % 54.55% 44.01% 49.48% 41.32% 126.03% 93.80% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.22 47.68 48.47 45.76 68.06 60.99 60.65 -11.83%
  QoQ % 5.33% -1.63% 5.92% -32.77% 11.59% 0.56% -
  Horiz. % 82.80% 78.62% 79.92% 75.45% 112.22% 100.56% 100.00%
EPS 1.69 1.32 1.58 1.28 3.66 2.81 3.00 -31.81%
  QoQ % 28.03% -16.46% 23.44% -65.03% 30.25% -6.33% -
  Horiz. % 56.33% 44.00% 52.67% 42.67% 122.00% 93.67% 100.00%
DPS 1.50 2.00 3.00 6.00 2.00 1.33 2.00 -17.47%
  QoQ % -25.00% -33.33% -50.00% 200.00% 50.38% -33.50% -
  Horiz. % 75.00% 100.00% 150.00% 300.00% 100.00% 66.50% 100.00%
NAPS 0.3200 0.3100 0.3300 0.3200 0.3000 0.3100 0.3100 2.14%
  QoQ % 3.23% -6.06% 3.13% 6.67% -3.23% 0.00% -
  Horiz. % 103.23% 100.00% 106.45% 103.23% 96.77% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.78 36.00 36.54 34.68 51.32 46.20 45.95 -12.25%
  QoQ % 4.94% -1.48% 5.36% -32.42% 11.08% 0.54% -
  Horiz. % 82.22% 78.35% 79.52% 75.47% 111.69% 100.54% 100.00%
EPS 1.27 1.00 1.19 0.97 2.76 2.13 2.27 -32.13%
  QoQ % 27.00% -15.97% 22.68% -64.86% 29.58% -6.17% -
  Horiz. % 55.95% 44.05% 52.42% 42.73% 121.59% 93.83% 100.00%
DPS 1.13 1.51 2.26 4.55 1.51 1.01 1.52 -17.95%
  QoQ % -25.17% -33.19% -50.33% 201.32% 49.50% -33.55% -
  Horiz. % 74.34% 99.34% 148.68% 299.34% 99.34% 66.45% 100.00%
NAPS 0.2407 0.2340 0.2488 0.2425 0.2262 0.2348 0.2349 1.64%
  QoQ % 2.86% -5.95% 2.60% 7.21% -3.66% -0.04% -
  Horiz. % 102.47% 99.62% 105.92% 103.24% 96.30% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2500 0.2600 0.2500 0.2100 0.2600 0.2600 0.2800 -
P/RPS 0.50 0.55 0.52 0.46 0.38 0.43 0.46 5.72%
  QoQ % -9.09% 5.77% 13.04% 21.05% -11.63% -6.52% -
  Horiz. % 108.70% 119.57% 113.04% 100.00% 82.61% 93.48% 100.00%
P/EPS 14.79 19.70 15.82 16.41 7.09 9.24 9.33 35.99%
  QoQ % -24.92% 24.53% -3.60% 131.45% -23.27% -0.96% -
  Horiz. % 158.52% 211.15% 169.56% 175.88% 75.99% 99.04% 100.00%
EY 6.76 5.08 6.32 6.10 14.10 10.82 10.71 -26.44%
  QoQ % 33.07% -19.62% 3.61% -56.74% 30.31% 1.03% -
  Horiz. % 63.12% 47.43% 59.01% 56.96% 131.65% 101.03% 100.00%
DY 6.00 7.69 12.00 28.57 7.69 5.13 7.14 -10.96%
  QoQ % -21.98% -35.92% -58.00% 271.52% 49.90% -28.15% -
  Horiz. % 84.03% 107.70% 168.07% 400.14% 107.70% 71.85% 100.00%
P/NAPS 0.78 0.84 0.76 0.66 0.81 0.84 0.90 -9.11%
  QoQ % -7.14% 10.53% 15.15% -18.52% -3.57% -6.67% -
  Horiz. % 86.67% 93.33% 84.44% 73.33% 90.00% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 -
Price 0.2500 0.2500 0.2600 0.2500 0.2200 0.2600 0.2600 -
P/RPS 0.50 0.52 0.54 0.55 0.32 0.43 0.43 10.59%
  QoQ % -3.85% -3.70% -1.82% 71.88% -25.58% 0.00% -
  Horiz. % 116.28% 120.93% 125.58% 127.91% 74.42% 100.00% 100.00%
P/EPS 14.79 18.94 16.46 19.53 6.00 9.24 8.67 42.82%
  QoQ % -21.91% 15.07% -15.72% 225.50% -35.06% 6.57% -
  Horiz. % 170.59% 218.45% 189.85% 225.26% 69.20% 106.57% 100.00%
EY 6.76 5.28 6.08 5.12 16.67 10.82 11.54 -30.01%
  QoQ % 28.03% -13.16% 18.75% -69.29% 54.07% -6.24% -
  Horiz. % 58.58% 45.75% 52.69% 44.37% 144.45% 93.76% 100.00%
DY 6.00 8.00 11.54 24.00 9.09 5.13 7.69 -15.26%
  QoQ % -25.00% -30.68% -51.92% 164.03% 77.19% -33.29% -
  Horiz. % 78.02% 104.03% 150.07% 312.09% 118.21% 66.71% 100.00%
P/NAPS 0.78 0.81 0.79 0.78 0.69 0.84 0.84 -4.82%
  QoQ % -3.70% 2.53% 1.28% 13.04% -17.86% 0.00% -
  Horiz. % 92.86% 96.43% 94.05% 92.86% 82.14% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers