Highlights

[AWC] QoQ Cumulative 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 -     -180.61%    YoY -     -522.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 145,000 106,425 60,543 25,420 112,917 80,694 54,610 91.86%
  QoQ % 36.25% 75.78% 138.17% -77.49% 39.93% 47.76% -
  Horiz. % 265.52% 194.88% 110.86% 46.55% 206.77% 147.76% 100.00%
PBT 9,715 6,238 1,726 -3,287 5,232 4,985 3,579 94.71%
  QoQ % 55.74% 261.41% 152.51% -162.82% 4.95% 39.28% -
  Horiz. % 271.44% 174.29% 48.23% -91.84% 146.19% 139.28% 100.00%
Tax -4,127 -2,319 -1,536 -56 577 -577 -332 437.44%
  QoQ % -77.96% -50.98% -2,642.86% -109.71% 200.00% -73.80% -
  Horiz. % 1,243.07% 698.49% 462.65% 16.87% -173.80% 173.80% 100.00%
NP 5,588 3,919 190 -3,343 5,809 4,408 3,247 43.66%
  QoQ % 42.59% 1,962.63% 105.68% -157.55% 31.78% 35.76% -
  Horiz. % 172.10% 120.70% 5.85% -102.96% 178.90% 135.76% 100.00%
NP to SH 4,555 3,399 839 -3,063 3,800 2,234 1,780 87.19%
  QoQ % 34.01% 305.13% 127.39% -180.61% 70.10% 25.51% -
  Horiz. % 255.90% 190.96% 47.13% -172.08% 213.48% 125.51% 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 139,412 102,506 60,353 28,763 107,108 76,286 51,363 94.70%
  QoQ % 36.00% 69.84% 109.83% -73.15% 40.40% 48.52% -
  Horiz. % 271.42% 199.57% 117.50% 56.00% 208.53% 148.52% 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 - 5,627 3,401 3,378 3,372 3,384 3,379 -
  QoQ % 0.00% 65.45% 0.68% 0.16% -0.36% 0.15% -
  Horiz. % 0.00% 166.51% 100.64% 99.96% 99.79% 100.15% 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 % 4.87 % 1.19 % -4.39 % 5.28 % 3.19 % 2.39 % 91.34%
  QoQ % 29.77% 309.24% 127.11% -183.14% 65.52% 33.47% -
  Horiz. % 264.44% 203.77% 49.79% -183.68% 220.92% 133.47% 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 47.28 26.70 11.29 50.22 35.76 24.24 91.82%
  QoQ % 36.08% 77.08% 136.49% -77.52% 40.44% 47.52% -
  Horiz. % 265.43% 195.05% 110.15% 46.58% 207.18% 147.52% 100.00%
EPS 2.00 1.51 0.37 -1.36 1.69 0.99 0.79 85.86%
  QoQ % 32.45% 308.11% 127.21% -180.47% 70.71% 25.32% -
  Horiz. % 253.16% 191.14% 46.84% -172.15% 213.92% 125.32% 100.00%
DPS 0.00 2.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 100.00% 100.00% 100.00% 100.00% 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 - 299,254
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.45 35.56 20.23 8.49 37.73 26.97 18.25 91.84%
  QoQ % 36.25% 75.78% 138.28% -77.50% 39.90% 47.78% -
  Horiz. % 265.48% 194.85% 110.85% 46.52% 206.74% 147.78% 100.00%
EPS 1.52 1.14 0.28 -1.02 1.27 0.75 0.59 88.04%
  QoQ % 33.33% 307.14% 127.45% -180.31% 69.33% 27.12% -
  Horiz. % 257.63% 193.22% 47.46% -172.88% 215.25% 127.12% 100.00%
DPS 0.00 1.88 1.14 1.13 1.13 1.13 1.13 -
  QoQ % 0.00% 64.91% 0.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.37% 100.88% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2410 0.2332 0.2349 0.2333 0.2404 0.2338 0.2485 -2.02%
  QoQ % 3.34% -0.72% 0.69% -2.95% 2.82% -5.92% -
  Horiz. % 96.98% 93.84% 94.53% 93.88% 96.74% 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 0.49 0.90 2.04 0.50 0.73 1.03 -49.50%
  QoQ % -24.49% -45.56% -55.88% 308.00% -31.51% -29.13% -
  Horiz. % 35.92% 47.57% 87.38% 198.06% 48.54% 70.87% 100.00%
P/EPS 11.87 15.23 64.86 -16.91 14.79 26.26 31.65 -48.03%
  QoQ % -22.06% -76.52% 483.56% -214.33% -43.68% -17.03% -
  Horiz. % 37.50% 48.12% 204.93% -53.43% 46.73% 82.97% 100.00%
EY 8.42 6.57 1.54 -5.91 6.76 3.81 3.16 92.31%
  QoQ % 28.16% 326.62% 126.06% -187.43% 77.43% 20.57% -
  Horiz. % 266.46% 207.91% 48.73% -187.03% 213.92% 120.57% 100.00%
DY 0.00 10.87 6.25 6.52 6.00 5.77 6.00 -
  QoQ % 0.00% 73.92% -4.14% 8.67% 3.99% -3.83% -
  Horiz. % 0.00% 181.17% 104.17% 108.67% 100.00% 96.17% 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 0.54 0.82 2.13 0.50 0.70 1.07 -49.88%
  QoQ % -29.63% -34.15% -61.50% 326.00% -28.57% -34.58% -
  Horiz. % 35.51% 50.47% 76.64% 199.07% 46.73% 65.42% 100.00%
P/EPS 12.12 16.89 59.46 -17.65 14.79 25.25 32.91 -48.65%
  QoQ % -28.24% -71.59% 436.88% -219.34% -41.43% -23.28% -
  Horiz. % 36.83% 51.32% 180.67% -53.63% 44.94% 76.72% 100.00%
EY 8.25 5.92 1.68 -5.67 6.76 3.96 3.04 94.68%
  QoQ % 39.36% 252.38% 129.63% -183.88% 70.71% 30.26% -
  Horiz. % 271.38% 194.74% 55.26% -186.51% 222.37% 130.26% 100.00%
DY 0.00 9.80 6.82 6.25 6.00 6.00 5.77 -
  QoQ % 0.00% 43.70% 9.12% 4.17% 0.00% 3.99% -
  Horiz. % 0.00% 169.84% 118.20% 108.32% 103.99% 103.99% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+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