Highlights

[AWC] QoQ Annualized Quarter Result on 2012-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -16.33%    YoY -     -53.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 30/03/11 31/12/10 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,086 101,680 112,917 107,592 109,220 103,676 153,386 -14.52%
  QoQ % 19.09% -9.95% 4.95% -1.49% 5.35% -32.41% -
  Horiz. % 78.94% 66.29% 73.62% 70.14% 71.21% 67.59% 100.00%
PBT 3,452 -13,148 5,232 6,646 7,158 6,952 16,390 -64.43%
  QoQ % 126.25% -351.30% -21.28% -7.14% 2.96% -57.58% -
  Horiz. % 21.06% -80.22% 31.92% 40.55% 43.67% 42.42% 100.00%
Tax -3,072 -224 577 -769 -664 -576 -2,679 9.51%
  QoQ % -1,271.43% -138.82% 175.00% -15.86% -15.28% 78.50% -
  Horiz. % 114.67% 8.36% -21.54% 28.72% 24.79% 21.50% 100.00%
NP 380 -13,372 5,809 5,877 6,494 6,376 13,711 -90.74%
  QoQ % 102.84% -330.19% -1.16% -9.50% 1.85% -53.50% -
  Horiz. % 2.77% -97.53% 42.37% 42.87% 47.36% 46.50% 100.00%
NP to SH 1,678 -12,252 3,800 2,978 3,560 2,900 8,249 -65.24%
  QoQ % 113.70% -422.42% 27.57% -16.33% 22.76% -64.84% -
  Horiz. % 20.34% -148.53% 46.07% 36.11% 43.16% 35.16% 100.00%
Tax Rate 88.99 % - % -11.03 % 11.57 % 9.28 % 8.29 % 16.35 % 207.84%
  QoQ % 0.00% 0.00% -195.33% 24.68% 11.94% -49.30% -
  Horiz. % 544.28% 0.00% -67.46% 70.76% 56.76% 50.70% 100.00%
Total Cost 120,706 115,052 107,108 101,714 102,726 97,300 139,675 -9.23%
  QoQ % 4.91% 7.42% 5.30% -0.98% 5.58% -30.34% -
  Horiz. % 86.42% 82.37% 76.68% 72.82% 73.55% 69.66% 100.00%
Net Worth 70,294 69,818 71,952 69,953 74,354 72,499 67,614 2.61%
  QoQ % 0.68% -2.97% 2.86% -5.92% 2.56% 7.23% -
  Horiz. % 103.96% 103.26% 106.42% 103.46% 109.97% 107.23% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,802 13,513 3,372 4,513 6,759 13,593 4,507 31.41%
  QoQ % -49.66% 300.66% -25.27% -33.23% -50.27% 201.57% -
  Horiz. % 150.91% 299.78% 74.82% 100.12% 149.96% 301.57% 100.00%
Div Payout % 405.41 % - % 88.76 % 151.52 % 189.87 % 468.75 % 54.64 % 278.11%
  QoQ % 0.00% 0.00% -41.42% -20.20% -59.49% 757.89% -
  Horiz. % 741.97% 0.00% 162.45% 277.31% 347.49% 857.89% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 70,294 69,818 71,952 69,953 74,354 72,499 67,614 2.61%
  QoQ % 0.68% -2.97% 2.86% -5.92% 2.56% 7.23% -
  Horiz. % 103.96% 103.26% 106.42% 103.46% 109.97% 107.23% 100.00%
NOSH 226,756 225,220 224,852 225,656 225,316 226,562 225,442 0.39%
  QoQ % 0.68% 0.16% -0.36% 0.15% -0.55% 0.50% -
  Horiz. % 100.58% 99.90% 99.74% 100.10% 99.94% 100.50% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.31 % -13.15 % 5.14 % 5.46 % 5.95 % 6.15 % 8.94 % -89.26%
  QoQ % 102.36% -355.84% -5.86% -8.24% -3.25% -31.21% -
  Horiz. % 3.47% -147.09% 57.49% 61.07% 66.55% 68.79% 100.00%
ROE 2.39 % -17.55 % 5.28 % 4.26 % 4.79 % 4.00 % 12.20 % -66.10%
  QoQ % 113.62% -432.39% 23.94% -11.06% 19.75% -67.21% -
  Horiz. % 19.59% -143.85% 43.28% 34.92% 39.26% 32.79% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.40 45.15 50.22 47.68 48.47 45.76 68.06 -14.87%
  QoQ % 18.27% -10.10% 5.33% -1.63% 5.92% -32.77% -
  Horiz. % 78.46% 66.34% 73.79% 70.06% 71.22% 67.23% 100.00%
EPS 0.74 -5.44 1.69 1.32 1.58 1.28 3.66 -65.38%
  QoQ % 113.60% -421.89% 28.03% -16.46% 23.44% -65.03% -
  Horiz. % 20.22% -148.63% 46.17% 36.07% 43.17% 34.97% 100.00%
DPS 3.00 6.00 1.50 2.00 3.00 6.00 2.00 30.88%
  QoQ % -50.00% 300.00% -25.00% -33.33% -50.00% 200.00% -
  Horiz. % 150.00% 300.00% 75.00% 100.00% 150.00% 300.00% 100.00%
NAPS 0.3100 0.3100 0.3200 0.3100 0.3300 0.3200 0.3000 2.20%
  QoQ % 0.00% -3.12% 3.23% -6.06% 3.13% 6.67% -
  Horiz. % 103.33% 103.33% 106.67% 103.33% 110.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.88 31.81 35.32 33.66 34.16 32.43 47.98 -14.52%
  QoQ % 19.08% -9.94% 4.93% -1.46% 5.33% -32.41% -
  Horiz. % 78.95% 66.30% 73.61% 70.15% 71.20% 67.59% 100.00%
EPS 0.52 -3.83 1.19 0.93 1.11 0.91 2.58 -65.46%
  QoQ % 113.58% -421.85% 27.96% -16.22% 21.98% -64.73% -
  Horiz. % 20.16% -148.45% 46.12% 36.05% 43.02% 35.27% 100.00%
DPS 2.13 4.23 1.06 1.41 2.11 4.25 1.41 31.49%
  QoQ % -49.65% 299.06% -24.82% -33.18% -50.35% 201.42% -
  Horiz. % 151.06% 300.00% 75.18% 100.00% 149.65% 301.42% 100.00%
NAPS 0.2199 0.2184 0.2251 0.2188 0.2326 0.2268 0.2115 2.62%
  QoQ % 0.69% -2.98% 2.88% -5.93% 2.56% 7.23% -
  Horiz. % 103.97% 103.26% 106.43% 103.45% 109.98% 107.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2400 0.2300 0.2500 0.2600 0.2500 0.2100 0.2600 -
P/RPS 0.45 0.51 0.50 0.55 0.52 0.46 0.38 11.87%
  QoQ % -11.76% 2.00% -9.09% 5.77% 13.04% 21.05% -
  Horiz. % 118.42% 134.21% 131.58% 144.74% 136.84% 121.05% 100.00%
P/EPS 32.43 -4.23 14.79 19.70 15.82 16.41 7.09 174.28%
  QoQ % 866.67% -128.60% -24.92% 24.53% -3.60% 131.45% -
  Horiz. % 457.40% -59.66% 208.60% 277.86% 223.13% 231.45% 100.00%
EY 3.08 -23.65 6.76 5.08 6.32 6.10 14.10 -63.56%
  QoQ % 113.02% -449.85% 33.07% -19.62% 3.61% -56.74% -
  Horiz. % 21.84% -167.73% 47.94% 36.03% 44.82% 43.26% 100.00%
DY 12.50 26.09 6.00 7.69 12.00 28.57 7.69 38.04%
  QoQ % -52.09% 334.83% -21.98% -35.92% -58.00% 271.52% -
  Horiz. % 162.55% 339.27% 78.02% 100.00% 156.05% 371.52% 100.00%
P/NAPS 0.77 0.74 0.78 0.84 0.76 0.66 0.81 -3.31%
  QoQ % 4.05% -5.13% -7.14% 10.53% 15.15% -18.52% -
  Horiz. % 95.06% 91.36% 96.30% 103.70% 93.83% 81.48% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.2200 0.2400 0.2500 0.2500 0.2600 0.2500 0.2200 -
P/RPS 0.41 0.53 0.50 0.52 0.54 0.55 0.32 17.88%
  QoQ % -22.64% 6.00% -3.85% -3.70% -1.82% 71.88% -
  Horiz. % 128.12% 165.62% 156.25% 162.50% 168.75% 171.88% 100.00%
P/EPS 29.73 -4.41 14.79 18.94 16.46 19.53 6.00 189.24%
  QoQ % 774.15% -129.82% -21.91% 15.07% -15.72% 225.50% -
  Horiz. % 495.50% -73.50% 246.50% 315.67% 274.33% 325.50% 100.00%
EY 3.36 -22.67 6.76 5.28 6.08 5.12 16.67 -65.46%
  QoQ % 114.82% -435.35% 28.03% -13.16% 18.75% -69.29% -
  Horiz. % 20.16% -135.99% 40.55% 31.67% 36.47% 30.71% 100.00%
DY 13.64 25.00 6.00 8.00 11.54 24.00 9.09 30.91%
  QoQ % -45.44% 316.67% -25.00% -30.68% -51.92% 164.03% -
  Horiz. % 150.06% 275.03% 66.01% 88.01% 126.95% 264.03% 100.00%
P/NAPS 0.71 0.77 0.78 0.81 0.79 0.78 0.69 1.91%
  QoQ % -7.79% -1.28% -3.70% 2.53% 1.28% 13.04% -
  Horiz. % 102.90% 111.59% 113.04% 117.39% 114.49% 113.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS