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 - 298,908
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.51 47.47 40.51 34.02 37.78 36.00 36.54 20.81%
  QoQ % 2.19% 17.18% 19.08% -9.95% 4.94% -1.48% -
  Horiz. % 132.76% 129.91% 110.86% 93.10% 103.39% 98.52% 100.00%
EPS 1.52 1.52 0.56 -4.10 1.27 1.00 1.19 17.74%
  QoQ % 0.00% 171.43% 113.66% -422.83% 27.00% -15.97% -
  Horiz. % 127.73% 127.73% 47.06% -344.54% 106.72% 84.03% 100.00%
DPS 0.00 2.51 2.28 4.52 1.13 1.51 2.26 -
  QoQ % 0.00% 10.09% -49.56% 300.00% -25.17% -33.19% -
  Horiz. % 0.00% 111.06% 100.88% 200.00% 50.00% 66.81% 100.00%
NAPS 0.2413 0.2335 0.2352 0.2336 0.2407 0.2340 0.2488 -2.02%
  QoQ % 3.34% -0.72% 0.68% -2.95% 2.86% -5.95% -
  Horiz. % 96.99% 93.85% 94.53% 93.89% 96.74% 94.05% 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.
 


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
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers