Highlights

[AWC] QoQ Cumulative Quarter Result on 2010-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -80.07%    YoY -     -22.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,386 103,577 68,677 35,937 184,754 117,705 66,164 75.43%
  QoQ % 48.09% 50.82% 91.10% -80.55% 56.96% 77.90% -
  Horiz. % 231.83% 156.55% 103.80% 54.32% 279.24% 177.90% 100.00%
PBT 16,390 9,402 6,062 4,274 27,082 19,536 13,434 14.22%
  QoQ % 74.32% 55.10% 41.83% -84.22% 38.63% 45.42% -
  Horiz. % 122.00% 69.99% 45.12% 31.81% 201.59% 145.42% 100.00%
Tax -2,679 -998 -695 -418 -4,973 -3,920 -3,139 -10.05%
  QoQ % -168.44% -43.60% -66.27% 91.59% -26.86% -24.88% -
  Horiz. % 85.35% 31.79% 22.14% 13.32% 158.43% 124.88% 100.00%
NP 13,711 8,404 5,367 3,856 22,109 15,616 10,295 21.11%
  QoQ % 63.15% 56.59% 39.19% -82.56% 41.58% 51.69% -
  Horiz. % 133.18% 81.63% 52.13% 37.46% 214.75% 151.69% 100.00%
NP to SH 8,249 4,778 3,397 2,355 11,819 8,528 6,139 21.83%
  QoQ % 72.65% 40.65% 44.25% -80.07% 38.59% 38.92% -
  Horiz. % 134.37% 77.83% 55.33% 38.36% 192.52% 138.92% 100.00%
Tax Rate 16.35 % 10.61 % 11.46 % 9.78 % 18.36 % 20.07 % 23.37 % -21.24%
  QoQ % 54.10% -7.42% 17.18% -46.73% -8.52% -14.12% -
  Horiz. % 69.96% 45.40% 49.04% 41.85% 78.56% 85.88% 100.00%
Total Cost 139,675 95,173 63,310 32,081 162,645 102,089 55,869 84.51%
  QoQ % 46.76% 50.33% 97.34% -80.28% 59.32% 82.73% -
  Horiz. % 250.00% 170.35% 113.32% 57.42% 291.12% 182.73% 100.00%
Net Worth 67,614 70,198 70,204 72,461 70,130 65,599 65,694 1.95%
  QoQ % -3.68% -0.01% -3.11% 3.32% 6.91% -0.14% -
  Horiz. % 102.92% 106.86% 106.87% 110.30% 106.75% 99.86% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,507 2,264 2,264 - - - - -
  QoQ % 99.06% -0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.04% 99.99% 100.00% - - - -
Div Payout % 54.64 % 47.39 % 66.67 % - % - % - % - % -
  QoQ % 15.30% -28.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.96% 71.08% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 67,614 70,198 70,204 72,461 70,130 65,599 65,694 1.95%
  QoQ % -3.68% -0.01% -3.11% 3.32% 6.91% -0.14% -
  Horiz. % 102.92% 106.86% 106.87% 110.30% 106.75% 99.86% 100.00%
NOSH 225,442 226,445 226,466 226,442 226,228 226,206 226,531 -0.32%
  QoQ % -0.44% -0.01% 0.01% 0.09% 0.01% -0.14% -
  Horiz. % 99.52% 99.96% 99.97% 99.96% 99.87% 99.86% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.94 % 8.11 % 7.81 % 10.73 % 11.97 % 13.27 % 15.56 % -30.96%
  QoQ % 10.23% 3.84% -27.21% -10.36% -9.80% -14.72% -
  Horiz. % 57.46% 52.12% 50.19% 68.96% 76.93% 85.28% 100.00%
ROE 12.20 % 6.81 % 4.84 % 3.25 % 16.85 % 13.00 % 9.34 % 19.55%
  QoQ % 79.15% 40.70% 48.92% -80.71% 29.62% 39.19% -
  Horiz. % 130.62% 72.91% 51.82% 34.80% 180.41% 139.19% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.06 45.74 30.33 15.87 81.67 52.03 29.21 76.03%
  QoQ % 48.80% 50.81% 91.12% -80.57% 56.97% 78.12% -
  Horiz. % 233.00% 156.59% 103.83% 54.33% 279.60% 178.12% 100.00%
EPS 3.66 2.11 1.50 1.04 5.22 3.77 2.71 22.25%
  QoQ % 73.46% 40.67% 44.23% -80.08% 38.46% 39.11% -
  Horiz. % 135.06% 77.86% 55.35% 38.38% 192.62% 139.11% 100.00%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 0.3000 0.3100 0.3100 0.3200 0.3100 0.2900 0.2900 2.29%
  QoQ % -3.23% 0.00% -3.12% 3.23% 6.90% 0.00% -
  Horiz. % 103.45% 106.90% 106.90% 110.34% 106.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.30 34.64 22.97 12.02 61.79 39.36 22.13 75.43%
  QoQ % 48.09% 50.81% 91.10% -80.55% 56.99% 77.86% -
  Horiz. % 231.81% 156.53% 103.80% 54.32% 279.21% 177.86% 100.00%
EPS 2.76 1.60 1.14 0.79 3.95 2.85 2.05 21.99%
  QoQ % 72.50% 40.35% 44.30% -80.00% 38.60% 39.02% -
  Horiz. % 134.63% 78.05% 55.61% 38.54% 192.68% 139.02% 100.00%
DPS 1.51 0.76 0.76 0.00 0.00 0.00 0.00 -
  QoQ % 98.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.68% 100.00% 100.00% - - - -
NAPS 0.2261 0.2348 0.2348 0.2423 0.2345 0.2194 0.2197 1.94%
  QoQ % -3.71% 0.00% -3.10% 3.33% 6.88% -0.14% -
  Horiz. % 102.91% 106.87% 106.87% 110.29% 106.74% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2600 0.2600 0.2800 0.2600 0.2500 0.2800 0.2500 -
P/RPS 0.38 0.57 0.92 1.64 0.31 0.54 0.86 -42.07%
  QoQ % -33.33% -38.04% -43.90% 429.03% -42.59% -37.21% -
  Horiz. % 44.19% 66.28% 106.98% 190.70% 36.05% 62.79% 100.00%
P/EPS 7.09 12.32 18.67 25.00 4.79 7.43 9.23 -16.17%
  QoQ % -42.45% -34.01% -25.32% 421.92% -35.53% -19.50% -
  Horiz. % 76.81% 133.48% 202.28% 270.86% 51.90% 80.50% 100.00%
EY 14.10 8.12 5.36 4.00 20.90 13.46 10.84 19.22%
  QoQ % 73.65% 51.49% 34.00% -80.86% 55.27% 24.17% -
  Horiz. % 130.07% 74.91% 49.45% 36.90% 192.80% 124.17% 100.00%
DY 7.69 3.85 3.57 0.00 0.00 0.00 0.00 -
  QoQ % 99.74% 7.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.41% 107.84% 100.00% - - - -
P/NAPS 0.81 0.84 0.90 0.81 0.81 0.97 0.86 -3.93%
  QoQ % -3.57% -6.67% 11.11% 0.00% -16.49% 12.79% -
  Horiz. % 94.19% 97.67% 104.65% 94.19% 94.19% 112.79% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.2200 0.2600 0.2600 0.2900 0.2600 0.2500 0.2800 -
P/RPS 0.32 0.57 0.86 1.83 0.32 0.48 0.96 -52.02%
  QoQ % -43.86% -33.72% -53.01% 471.88% -33.33% -50.00% -
  Horiz. % 33.33% 59.38% 89.58% 190.63% 33.33% 50.00% 100.00%
P/EPS 6.00 12.32 17.33 27.88 4.98 6.63 10.33 -30.45%
  QoQ % -51.30% -28.91% -37.84% 459.84% -24.89% -35.82% -
  Horiz. % 58.08% 119.26% 167.76% 269.89% 48.21% 64.18% 100.00%
EY 16.67 8.12 5.77 3.59 20.09 15.08 9.68 43.82%
  QoQ % 105.30% 40.73% 60.72% -82.13% 33.22% 55.79% -
  Horiz. % 172.21% 83.88% 59.61% 37.09% 207.54% 155.79% 100.00%
DY 9.09 3.85 3.85 0.00 0.00 0.00 0.00 -
  QoQ % 136.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.10% 100.00% 100.00% - - - -
P/NAPS 0.69 0.84 0.84 0.91 0.84 0.86 0.97 -20.36%
  QoQ % -17.86% 0.00% -7.69% 8.33% -2.33% -11.34% -
  Horiz. % 71.13% 86.60% 86.60% 93.81% 86.60% 88.66% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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