Highlights

[AWC] QoQ Cumulative 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 -     127.39%    YoY -     -52.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 26,850 145,000 106,425 60,543 25,420 112,917 80,694 -51.95%
  QoQ % -81.48% 36.25% 75.78% 138.17% -77.49% 39.93% -
  Horiz. % 33.27% 179.69% 131.89% 75.03% 31.50% 139.93% 100.00%
PBT 270 9,715 6,238 1,726 -3,287 5,232 4,985 -85.66%
  QoQ % -97.22% 55.74% 261.41% 152.51% -162.82% 4.95% -
  Horiz. % 5.42% 194.88% 125.14% 34.62% -65.94% 104.95% 100.00%
Tax -257 -4,127 -2,319 -1,536 -56 577 -577 -41.65%
  QoQ % 93.77% -77.96% -50.98% -2,642.86% -109.71% 200.00% -
  Horiz. % 44.54% 715.25% 401.91% 266.20% 9.71% -100.00% 100.00%
NP 13 5,588 3,919 190 -3,343 5,809 4,408 -97.94%
  QoQ % -99.77% 42.59% 1,962.63% 105.68% -157.55% 31.78% -
  Horiz. % 0.29% 126.77% 88.91% 4.31% -75.84% 131.78% 100.00%
NP to SH 350 4,555 3,399 839 -3,063 3,800 2,234 -70.91%
  QoQ % -92.32% 34.01% 305.13% 127.39% -180.61% 70.10% -
  Horiz. % 15.67% 203.89% 152.15% 37.56% -137.11% 170.10% 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 26,837 139,412 102,506 60,353 28,763 107,108 76,286 -50.13%
  QoQ % -80.75% 36.00% 69.84% 109.83% -73.15% 40.40% -
  Horiz. % 35.18% 182.75% 134.37% 79.11% 37.70% 140.40% 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 - - 5,627 3,401 3,378 3,372 3,384 -
  QoQ % 0.00% 0.00% 65.45% 0.68% 0.16% -0.36% -
  Horiz. % 0.00% 0.00% 166.26% 100.49% 99.81% 99.64% 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 0.50 % 6.32 % 4.87 % 1.19 % -4.39 % 5.28 % 3.19 % -70.90%
  QoQ % -92.09% 29.77% 309.24% 127.11% -183.14% 65.52% -
  Horiz. % 15.67% 198.12% 152.66% 37.30% -137.62% 165.52% 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 12.27 64.34 47.28 26.70 11.29 50.22 35.76 -50.96%
  QoQ % -80.93% 36.08% 77.08% 136.49% -77.52% 40.44% -
  Horiz. % 34.31% 179.92% 132.21% 74.66% 31.57% 140.44% 100.00%
EPS 0.16 2.00 1.51 0.37 -1.36 1.69 0.99 -70.30%
  QoQ % -92.00% 32.45% 308.11% 127.21% -180.47% 70.71% -
  Horiz. % 16.16% 202.02% 152.53% 37.37% -137.37% 170.71% 100.00%
DPS 0.00 0.00 2.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 100.00% 100.00% 100.00% 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 - 299,244
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.97 48.46 35.56 20.23 8.49 37.73 26.97 -51.96%
  QoQ % -81.49% 36.28% 75.78% 138.28% -77.50% 39.90% -
  Horiz. % 33.26% 179.68% 131.85% 75.01% 31.48% 139.90% 100.00%
EPS 0.12 1.52 1.14 0.28 -1.02 1.27 0.75 -70.49%
  QoQ % -92.11% 33.33% 307.14% 127.45% -180.31% 69.33% -
  Horiz. % 16.00% 202.67% 152.00% 37.33% -136.00% 169.33% 100.00%
DPS 0.00 0.00 1.88 1.14 1.13 1.13 1.13 -
  QoQ % 0.00% 0.00% 64.91% 0.88% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.37% 100.88% 100.00% 100.00% 100.00%
NAPS 0.2339 0.2410 0.2332 0.2349 0.2333 0.2404 0.2338 0.03%
  QoQ % -2.95% 3.34% -0.72% 0.69% -2.95% 2.82% -
  Horiz. % 100.04% 103.08% 99.74% 100.47% 99.79% 102.82% 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 2.04 0.37 0.49 0.90 2.04 0.50 0.73 98.27%
  QoQ % 451.35% -24.49% -45.56% -55.88% 308.00% -31.51% -
  Horiz. % 279.45% 50.68% 67.12% 123.29% 279.45% 68.49% 100.00%
P/EPS 156.25 11.87 15.23 64.86 -16.91 14.79 26.26 228.00%
  QoQ % 1,216.34% -22.06% -76.52% 483.56% -214.33% -43.68% -
  Horiz. % 595.01% 45.20% 58.00% 246.99% -64.39% 56.32% 100.00%
EY 0.64 8.42 6.57 1.54 -5.91 6.76 3.81 -69.52%
  QoQ % -92.40% 28.16% 326.62% 126.06% -187.43% 77.43% -
  Horiz. % 16.80% 221.00% 172.44% 40.42% -155.12% 177.43% 100.00%
DY 0.00 0.00 10.87 6.25 6.52 6.00 5.77 -
  QoQ % 0.00% 0.00% 73.92% -4.14% 8.67% 3.99% -
  Horiz. % 0.00% 0.00% 188.39% 108.32% 113.00% 103.99% 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 2.24 0.38 0.54 0.82 2.13 0.50 0.70 117.00%
  QoQ % 489.47% -29.63% -34.15% -61.50% 326.00% -28.57% -
  Horiz. % 320.00% 54.29% 77.14% 117.14% 304.29% 71.43% 100.00%
P/EPS 171.88 12.12 16.89 59.46 -17.65 14.79 25.25 258.76%
  QoQ % 1,318.15% -28.24% -71.59% 436.88% -219.34% -41.43% -
  Horiz. % 680.71% 48.00% 66.89% 235.49% -69.90% 58.57% 100.00%
EY 0.58 8.25 5.92 1.68 -5.67 6.76 3.96 -72.18%
  QoQ % -92.97% 39.36% 252.38% 129.63% -183.88% 70.71% -
  Horiz. % 14.65% 208.33% 149.49% 42.42% -143.18% 170.71% 100.00%
DY 0.00 0.00 9.80 6.82 6.25 6.00 6.00 -
  QoQ % 0.00% 0.00% 43.70% 9.12% 4.17% 0.00% -
  Horiz. % 0.00% 0.00% 163.33% 113.67% 104.17% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS