Highlights

[AWC] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -422.42%    YoY -     -522.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 145,000 141,900 121,086 101,680 112,917 107,592 109,220 20.81%
  QoQ % 2.18% 17.19% 19.09% -9.95% 4.95% -1.49% -
  Horiz. % 132.76% 129.92% 110.86% 93.10% 103.38% 98.51% 100.00%
PBT 9,715 8,317 3,452 -13,148 5,232 6,646 7,158 22.61%
  QoQ % 16.80% 140.94% 126.25% -351.30% -21.28% -7.14% -
  Horiz. % 135.72% 116.20% 48.23% -183.68% 73.09% 92.86% 100.00%
Tax -4,127 -3,092 -3,072 -224 577 -769 -664 238.42%
  QoQ % -33.47% -0.65% -1,271.43% -138.82% 175.00% -15.86% -
  Horiz. % 621.54% 465.66% 462.65% 33.73% -86.90% 115.86% 100.00%
NP 5,588 5,225 380 -13,372 5,809 5,877 6,494 -9.54%
  QoQ % 6.94% 1,275.09% 102.84% -330.19% -1.16% -9.50% -
  Horiz. % 86.05% 80.46% 5.85% -205.91% 89.45% 90.50% 100.00%
NP to SH 4,555 4,532 1,678 -12,252 3,800 2,978 3,560 17.88%
  QoQ % 0.51% 170.08% 113.70% -422.42% 27.57% -16.33% -
  Horiz. % 127.95% 127.30% 47.13% -344.16% 106.74% 83.67% 100.00%
Tax Rate 42.48 % 37.18 % 88.99 % - % -11.03 % 11.57 % 9.28 % 175.95%
  QoQ % 14.25% -58.22% 0.00% 0.00% -195.33% 24.68% -
  Horiz. % 457.76% 400.65% 958.94% 0.00% -118.86% 124.68% 100.00%
Total Cost 139,412 136,674 120,706 115,052 107,108 101,714 102,726 22.60%
  QoQ % 2.00% 13.23% 4.91% 7.42% 5.30% -0.98% -
  Horiz. % 135.71% 133.05% 117.50% 112.00% 104.27% 99.02% 100.00%
Net Worth 72,115 69,780 70,294 69,818 71,952 69,953 74,354 -2.02%
  QoQ % 3.35% -0.73% 0.68% -2.97% 2.86% -5.92% -
  Horiz. % 96.99% 93.85% 94.54% 93.90% 96.77% 94.08% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 7,503 6,802 13,513 3,372 4,513 6,759 -
  QoQ % 0.00% 10.30% -49.66% 300.66% -25.27% -33.23% -
  Horiz. % 0.00% 111.00% 100.64% 199.91% 49.90% 66.77% 100.00%
Div Payout % - % 165.56 % 405.41 % - % 88.76 % 151.52 % 189.87 % -
  QoQ % 0.00% -59.16% 0.00% 0.00% -41.42% -20.20% -
  Horiz. % 0.00% 87.20% 213.52% 0.00% 46.75% 79.80% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 72,115 69,780 70,294 69,818 71,952 69,953 74,354 -2.02%
  QoQ % 3.35% -0.73% 0.68% -2.97% 2.86% -5.92% -
  Horiz. % 96.99% 93.85% 94.54% 93.90% 96.77% 94.08% 100.00%
NOSH 225,360 225,099 226,756 225,220 224,852 225,656 225,316 0.01%
  QoQ % 0.12% -0.73% 0.68% 0.16% -0.36% 0.15% -
  Horiz. % 100.02% 99.90% 100.64% 99.96% 99.79% 100.15% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.85 % 3.68 % 0.31 % -13.15 % 5.14 % 5.46 % 5.95 % -25.21%
  QoQ % 4.62% 1,087.10% 102.36% -355.84% -5.86% -8.24% -
  Horiz. % 64.71% 61.85% 5.21% -221.01% 86.39% 91.76% 100.00%
ROE 6.32 % 6.49 % 2.39 % -17.55 % 5.28 % 4.26 % 4.79 % 20.32%
  QoQ % -2.62% 171.55% 113.62% -432.39% 23.94% -11.06% -
  Horiz. % 131.94% 135.49% 49.90% -366.39% 110.23% 88.94% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.34 63.04 53.40 45.15 50.22 47.68 48.47 20.80%
  QoQ % 2.06% 18.05% 18.27% -10.10% 5.33% -1.63% -
  Horiz. % 132.74% 130.06% 110.17% 93.15% 103.61% 98.37% 100.00%
EPS 2.00 2.01 0.74 -5.44 1.69 1.32 1.58 17.03%
  QoQ % -0.50% 171.62% 113.60% -421.89% 28.03% -16.46% -
  Horiz. % 126.58% 127.22% 46.84% -344.30% 106.96% 83.54% 100.00%
DPS 0.00 3.33 3.00 6.00 1.50 2.00 3.00 -
  QoQ % 0.00% 11.00% -50.00% 300.00% -25.00% -33.33% -
  Horiz. % 0.00% 111.00% 100.00% 200.00% 50.00% 66.67% 100.00%
NAPS 0.3200 0.3100 0.3100 0.3100 0.3200 0.3100 0.3300 -2.03%
  QoQ % 3.23% 0.00% 0.00% -3.12% 3.23% -6.06% -
  Horiz. % 96.97% 93.94% 93.94% 93.94% 96.97% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 321,072
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.16 44.20 37.71 31.67 35.17 33.51 34.02 20.81%
  QoQ % 2.17% 17.21% 19.07% -9.95% 4.95% -1.50% -
  Horiz. % 132.75% 129.92% 110.85% 93.09% 103.38% 98.50% 100.00%
EPS 1.42 1.41 0.52 -3.82 1.18 0.93 1.11 17.86%
  QoQ % 0.71% 171.15% 113.61% -423.73% 26.88% -16.22% -
  Horiz. % 127.93% 127.03% 46.85% -344.14% 106.31% 83.78% 100.00%
DPS 0.00 2.34 2.12 4.21 1.05 1.41 2.11 -
  QoQ % 0.00% 10.38% -49.64% 300.95% -25.53% -33.18% -
  Horiz. % 0.00% 110.90% 100.47% 199.53% 49.76% 66.82% 100.00%
NAPS 0.2246 0.2173 0.2189 0.2175 0.2241 0.2179 0.2316 -2.03%
  QoQ % 3.36% -0.73% 0.64% -2.95% 2.85% -5.92% -
  Horiz. % 96.98% 93.83% 94.52% 93.91% 96.76% 94.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2400 0.2300 0.2400 0.2300 0.2500 0.2600 0.2500 -
P/RPS 0.37 0.36 0.45 0.51 0.50 0.55 0.52 -20.32%
  QoQ % 2.78% -20.00% -11.76% 2.00% -9.09% 5.77% -
  Horiz. % 71.15% 69.23% 86.54% 98.08% 96.15% 105.77% 100.00%
P/EPS 11.87 11.42 32.43 -4.23 14.79 19.70 15.82 -17.44%
  QoQ % 3.94% -64.79% 866.67% -128.60% -24.92% 24.53% -
  Horiz. % 75.03% 72.19% 204.99% -26.74% 93.49% 124.53% 100.00%
EY 8.42 8.75 3.08 -23.65 6.76 5.08 6.32 21.10%
  QoQ % -3.77% 184.09% 113.02% -449.85% 33.07% -19.62% -
  Horiz. % 133.23% 138.45% 48.73% -374.21% 106.96% 80.38% 100.00%
DY 0.00 14.49 12.50 26.09 6.00 7.69 12.00 -
  QoQ % 0.00% 15.92% -52.09% 334.83% -21.98% -35.92% -
  Horiz. % 0.00% 120.75% 104.17% 217.42% 50.00% 64.08% 100.00%
P/NAPS 0.75 0.74 0.77 0.74 0.78 0.84 0.76 -0.88%
  QoQ % 1.35% -3.90% 4.05% -5.13% -7.14% 10.53% -
  Horiz. % 98.68% 97.37% 101.32% 97.37% 102.63% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.2450 0.2550 0.2200 0.2400 0.2500 0.2500 0.2600 -
P/RPS 0.38 0.40 0.41 0.53 0.50 0.52 0.54 -20.90%
  QoQ % -5.00% -2.44% -22.64% 6.00% -3.85% -3.70% -
  Horiz. % 70.37% 74.07% 75.93% 98.15% 92.59% 96.30% 100.00%
P/EPS 12.12 12.67 29.73 -4.41 14.79 18.94 16.46 -18.47%
  QoQ % -4.34% -57.38% 774.15% -129.82% -21.91% 15.07% -
  Horiz. % 73.63% 76.97% 180.62% -26.79% 89.85% 115.07% 100.00%
EY 8.25 7.90 3.36 -22.67 6.76 5.28 6.08 22.59%
  QoQ % 4.43% 135.12% 114.82% -435.35% 28.03% -13.16% -
  Horiz. % 135.69% 129.93% 55.26% -372.86% 111.18% 86.84% 100.00%
DY 0.00 13.07 13.64 25.00 6.00 8.00 11.54 -
  QoQ % 0.00% -4.18% -45.44% 316.67% -25.00% -30.68% -
  Horiz. % 0.00% 113.26% 118.20% 216.64% 51.99% 69.32% 100.00%
P/NAPS 0.77 0.82 0.71 0.77 0.78 0.81 0.79 -1.70%
  QoQ % -6.10% 15.49% -7.79% -1.28% -3.70% 2.53% -
  Horiz. % 97.47% 103.80% 89.87% 97.47% 98.73% 102.53% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS