Highlights

[AWC] QoQ Annualized Quarter Result on 2012-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     113.70%    YoY -     -52.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,400 145,000 141,900 121,086 101,680 112,917 107,592 -0.12%
  QoQ % -25.93% 2.18% 17.19% 19.09% -9.95% 4.95% -
  Horiz. % 99.82% 134.77% 131.89% 112.54% 94.51% 104.95% 100.00%
PBT 1,080 9,715 8,317 3,452 -13,148 5,232 6,646 -70.19%
  QoQ % -88.88% 16.80% 140.94% 126.25% -351.30% -21.28% -
  Horiz. % 16.25% 146.16% 125.14% 51.94% -197.81% 78.72% 100.00%
Tax -1,028 -4,127 -3,092 -3,072 -224 577 -769 21.29%
  QoQ % 75.09% -33.47% -0.65% -1,271.43% -138.82% 175.00% -
  Horiz. % 133.62% 536.44% 401.91% 399.31% 29.12% -75.00% 100.00%
NP 52 5,588 5,225 380 -13,372 5,809 5,877 -95.71%
  QoQ % -99.07% 6.94% 1,275.09% 102.84% -330.19% -1.16% -
  Horiz. % 0.88% 95.08% 88.91% 6.47% -227.52% 98.84% 100.00%
NP to SH 1,400 4,555 4,532 1,678 -12,252 3,800 2,978 -39.52%
  QoQ % -69.26% 0.51% 170.08% 113.70% -422.42% 27.57% -
  Horiz. % 47.00% 152.92% 152.15% 56.33% -411.33% 127.57% 100.00%
Tax Rate 95.19 % 42.48 % 37.18 % 88.99 % - % -11.03 % 11.57 % 307.02%
  QoQ % 124.08% 14.25% -58.22% 0.00% 0.00% -195.33% -
  Horiz. % 822.73% 367.16% 321.35% 769.14% 0.00% -95.33% 100.00%
Total Cost 107,348 139,412 136,674 120,706 115,052 107,108 101,714 3.66%
  QoQ % -23.00% 2.00% 13.23% 4.91% 7.42% 5.30% -
  Horiz. % 105.54% 137.06% 134.37% 118.67% 113.11% 105.30% 100.00%
Net Worth 69,999 72,115 69,780 70,294 69,818 71,952 69,953 0.04%
  QoQ % -2.93% 3.35% -0.73% 0.68% -2.97% 2.86% -
  Horiz. % 100.07% 103.09% 99.75% 100.49% 99.81% 102.86% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 7,503 6,802 13,513 3,372 4,513 -
  QoQ % 0.00% 0.00% 10.30% -49.66% 300.66% -25.27% -
  Horiz. % 0.00% 0.00% 166.26% 150.73% 299.42% 74.73% 100.00%
Div Payout % - % - % 165.56 % 405.41 % - % 88.76 % 151.52 % -
  QoQ % 0.00% 0.00% -59.16% 0.00% 0.00% -41.42% -
  Horiz. % 0.00% 0.00% 109.27% 267.56% 0.00% 58.58% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,999 72,115 69,780 70,294 69,818 71,952 69,953 0.04%
  QoQ % -2.93% 3.35% -0.73% 0.68% -2.97% 2.86% -
  Horiz. % 100.07% 103.09% 99.75% 100.49% 99.81% 102.86% 100.00%
NOSH 218,750 225,360 225,099 226,756 225,220 224,852 225,656 -2.05%
  QoQ % -2.93% 0.12% -0.73% 0.68% 0.16% -0.36% -
  Horiz. % 96.94% 99.87% 99.75% 100.49% 99.81% 99.64% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.05 % 3.85 % 3.68 % 0.31 % -13.15 % 5.14 % 5.46 % -95.61%
  QoQ % -98.70% 4.62% 1,087.10% 102.36% -355.84% -5.86% -
  Horiz. % 0.92% 70.51% 67.40% 5.68% -240.84% 94.14% 100.00%
ROE 2.00 % 6.32 % 6.49 % 2.39 % -17.55 % 5.28 % 4.26 % -39.57%
  QoQ % -68.35% -2.62% 171.55% 113.62% -432.39% 23.94% -
  Horiz. % 46.95% 148.36% 152.35% 56.10% -411.97% 123.94% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.10 64.34 63.04 53.40 45.15 50.22 47.68 1.97%
  QoQ % -23.69% 2.06% 18.05% 18.27% -10.10% 5.33% -
  Horiz. % 102.98% 134.94% 132.21% 112.00% 94.69% 105.33% 100.00%
EPS 0.64 2.00 2.01 0.74 -5.44 1.69 1.32 -38.26%
  QoQ % -68.00% -0.50% 171.62% 113.60% -421.89% 28.03% -
  Horiz. % 48.48% 151.52% 152.27% 56.06% -412.12% 128.03% 100.00%
DPS 0.00 0.00 3.33 3.00 6.00 1.50 2.00 -
  QoQ % 0.00% 0.00% 11.00% -50.00% 300.00% -25.00% -
  Horiz. % 0.00% 0.00% 166.50% 150.00% 300.00% 75.00% 100.00%
NAPS 0.3200 0.3200 0.3100 0.3100 0.3100 0.3200 0.3100 2.14%
  QoQ % 0.00% 3.23% 0.00% 0.00% -3.12% 3.23% -
  Horiz. % 103.23% 103.23% 100.00% 100.00% 100.00% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.93 48.50 47.47 40.50 34.01 37.77 35.99 -0.11%
  QoQ % -25.92% 2.17% 17.21% 19.08% -9.95% 4.95% -
  Horiz. % 99.83% 134.76% 131.90% 112.53% 94.50% 104.95% 100.00%
EPS 0.47 1.52 1.52 0.56 -4.10 1.27 1.00 -39.52%
  QoQ % -69.08% 0.00% 171.43% 113.66% -422.83% 27.00% -
  Horiz. % 47.00% 152.00% 152.00% 56.00% -410.00% 127.00% 100.00%
DPS 0.00 0.00 2.51 2.28 4.52 1.13 1.51 -
  QoQ % 0.00% 0.00% 10.09% -49.56% 300.00% -25.17% -
  Horiz. % 0.00% 0.00% 166.23% 150.99% 299.34% 74.83% 100.00%
NAPS 0.2342 0.2412 0.2334 0.2351 0.2335 0.2407 0.2340 0.06%
  QoQ % -2.90% 3.34% -0.72% 0.69% -2.99% 2.86% -
  Horiz. % 100.09% 103.08% 99.74% 100.47% 99.79% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2500 0.2400 0.2300 0.2400 0.2300 0.2500 0.2600 -
P/RPS 0.51 0.37 0.36 0.45 0.51 0.50 0.55 -4.90%
  QoQ % 37.84% 2.78% -20.00% -11.76% 2.00% -9.09% -
  Horiz. % 92.73% 67.27% 65.45% 81.82% 92.73% 90.91% 100.00%
P/EPS 39.06 11.87 11.42 32.43 -4.23 14.79 19.70 57.76%
  QoQ % 229.06% 3.94% -64.79% 866.67% -128.60% -24.92% -
  Horiz. % 198.27% 60.25% 57.97% 164.62% -21.47% 75.08% 100.00%
EY 2.56 8.42 8.75 3.08 -23.65 6.76 5.08 -36.65%
  QoQ % -69.60% -3.77% 184.09% 113.02% -449.85% 33.07% -
  Horiz. % 50.39% 165.75% 172.24% 60.63% -465.55% 133.07% 100.00%
DY 0.00 0.00 14.49 12.50 26.09 6.00 7.69 -
  QoQ % 0.00% 0.00% 15.92% -52.09% 334.83% -21.98% -
  Horiz. % 0.00% 0.00% 188.43% 162.55% 339.27% 78.02% 100.00%
P/NAPS 0.78 0.75 0.74 0.77 0.74 0.78 0.84 -4.82%
  QoQ % 4.00% 1.35% -3.90% 4.05% -5.13% -7.14% -
  Horiz. % 92.86% 89.29% 88.10% 91.67% 88.10% 92.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 -
Price 0.2750 0.2450 0.2550 0.2200 0.2400 0.2500 0.2500 -
P/RPS 0.56 0.38 0.40 0.41 0.53 0.50 0.52 5.06%
  QoQ % 47.37% -5.00% -2.44% -22.64% 6.00% -3.85% -
  Horiz. % 107.69% 73.08% 76.92% 78.85% 101.92% 96.15% 100.00%
P/EPS 42.97 12.12 12.67 29.73 -4.41 14.79 18.94 72.57%
  QoQ % 254.54% -4.34% -57.38% 774.15% -129.82% -21.91% -
  Horiz. % 226.87% 63.99% 66.90% 156.97% -23.28% 78.09% 100.00%
EY 2.33 8.25 7.90 3.36 -22.67 6.76 5.28 -42.01%
  QoQ % -71.76% 4.43% 135.12% 114.82% -435.35% 28.03% -
  Horiz. % 44.13% 156.25% 149.62% 63.64% -429.36% 128.03% 100.00%
DY 0.00 0.00 13.07 13.64 25.00 6.00 8.00 -
  QoQ % 0.00% 0.00% -4.18% -45.44% 316.67% -25.00% -
  Horiz. % 0.00% 0.00% 163.38% 170.50% 312.50% 75.00% 100.00%
P/NAPS 0.86 0.77 0.82 0.71 0.77 0.78 0.81 4.07%
  QoQ % 11.69% -6.10% 15.49% -7.79% -1.28% -3.70% -
  Horiz. % 106.17% 95.06% 101.23% 87.65% 95.06% 96.30% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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