Highlights

[AWC] QoQ 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 -     -295.59%    YoY -     -522.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 37,969 46,389 35,123 25,420 32,223 26,084 28,692 20.56%
  QoQ % -18.15% 32.08% 38.17% -21.11% 23.54% -9.09% -
  Horiz. % 132.33% 161.68% 122.41% 88.60% 112.31% 90.91% 100.00%
PBT 3,412 4,512 5,013 -3,287 248 1,404 1,842 50.88%
  QoQ % -24.38% -9.99% 252.51% -1,425.40% -82.34% -23.78% -
  Horiz. % 185.23% 244.95% 272.15% -178.45% 13.46% 76.22% 100.00%
Tax -1,420 -783 -1,480 -56 1,153 -244 -189 284.08%
  QoQ % -81.35% 47.09% -2,542.86% -104.86% 572.54% -29.10% -
  Horiz. % 751.32% 414.29% 783.07% 29.63% -610.05% 129.10% 100.00%
NP 1,992 3,729 3,533 -3,343 1,401 1,160 1,653 13.26%
  QoQ % -46.58% 5.55% 205.68% -338.62% 20.78% -29.82% -
  Horiz. % 120.51% 225.59% 213.73% -202.24% 84.75% 70.18% 100.00%
NP to SH 973 2,560 3,903 -3,063 1,566 454 1,055 -5.26%
  QoQ % -61.99% -34.41% 227.42% -295.59% 244.93% -56.97% -
  Horiz. % 92.23% 242.65% 369.95% -290.33% 148.44% 43.03% 100.00%
Tax Rate 41.62 % 17.35 % 29.52 % - % -464.92 % 17.38 % 10.26 % 154.57%
  QoQ % 139.88% -41.23% 0.00% 0.00% -2,775.03% 69.40% -
  Horiz. % 405.65% 169.10% 287.72% 0.00% -4,531.38% 169.40% 100.00%
Total Cost 35,977 42,660 31,590 28,763 30,822 24,924 27,039 20.99%
  QoQ % -15.67% 35.04% 9.83% -6.68% 23.66% -7.82% -
  Horiz. % 133.06% 157.77% 116.83% 106.38% 113.99% 92.18% 100.00%
Net Worth 72,409 69,614 69,920 69,818 72,626 70,369 74,074 -1.51%
  QoQ % 4.02% -0.44% 0.15% -3.87% 3.21% -5.00% -
  Horiz. % 97.75% 93.98% 94.39% 94.25% 98.04% 95.00% 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 - 2,245 - 3,378 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.47% 0.00% 100.00% - - -
Div Payout % - % 87.72 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 72,409 69,614 69,920 69,818 72,626 70,369 74,074 -1.51%
  QoQ % 4.02% -0.44% 0.15% -3.87% 3.21% -5.00% -
  Horiz. % 97.75% 93.98% 94.39% 94.25% 98.04% 95.00% 100.00%
NOSH 226,279 224,561 225,549 225,220 226,956 226,999 224,468 0.54%
  QoQ % 0.76% -0.44% 0.15% -0.76% -0.02% 1.13% -
  Horiz. % 100.81% 100.04% 100.48% 100.34% 101.11% 101.13% 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 5.25 % 8.04 % 10.06 % -13.15 % 4.35 % 4.45 % 5.76 % -6.00%
  QoQ % -34.70% -20.08% 176.50% -402.30% -2.25% -22.74% -
  Horiz. % 91.15% 139.58% 174.65% -228.30% 75.52% 77.26% 100.00%
ROE 1.34 % 3.68 % 5.58 % -4.39 % 2.16 % 0.65 % 1.42 % -3.80%
  QoQ % -63.59% -34.05% 227.11% -303.24% 232.31% -54.23% -
  Horiz. % 94.37% 259.15% 392.96% -309.15% 152.11% 45.77% 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 16.78 20.66 15.57 11.29 14.20 11.49 12.78 19.93%
  QoQ % -18.78% 32.69% 37.91% -20.49% 23.59% -10.09% -
  Horiz. % 131.30% 161.66% 121.83% 88.34% 111.11% 89.91% 100.00%
EPS 0.43 1.14 1.73 -1.36 0.69 0.20 0.47 -5.76%
  QoQ % -62.28% -34.10% 227.21% -297.10% 245.00% -57.45% -
  Horiz. % 91.49% 242.55% 368.09% -289.36% 146.81% 42.55% 100.00%
DPS 0.00 1.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 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 - 321,072
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.83 14.45 10.94 7.92 10.04 8.12 8.94 20.55%
  QoQ % -18.13% 32.08% 38.13% -21.12% 23.65% -9.17% -
  Horiz. % 132.33% 161.63% 122.37% 88.59% 112.30% 90.83% 100.00%
EPS 0.30 0.80 1.22 -0.95 0.49 0.14 0.33 -6.16%
  QoQ % -62.50% -34.43% 228.42% -293.88% 250.00% -57.58% -
  Horiz. % 90.91% 242.42% 369.70% -287.88% 148.48% 42.42% 100.00%
DPS 0.00 0.70 0.00 1.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 100.00% - - -
NAPS 0.2255 0.2168 0.2178 0.2175 0.2262 0.2192 0.2307 -1.51%
  QoQ % 4.01% -0.46% 0.14% -3.85% 3.19% -4.98% -
  Horiz. % 97.75% 93.97% 94.41% 94.28% 98.05% 95.02% 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 1.43 1.11 1.54 2.04 1.76 2.26 1.96 -18.97%
  QoQ % 28.83% -27.92% -24.51% 15.91% -22.12% 15.31% -
  Horiz. % 72.96% 56.63% 78.57% 104.08% 89.80% 115.31% 100.00%
P/EPS 55.81 20.18 13.87 -16.91 36.23 130.00 53.19 3.26%
  QoQ % 176.56% 45.49% 182.02% -146.67% -72.13% 144.41% -
  Horiz. % 104.93% 37.94% 26.08% -31.79% 68.11% 244.41% 100.00%
EY 1.79 4.96 7.21 -5.91 2.76 0.77 1.88 -3.22%
  QoQ % -63.91% -31.21% 222.00% -314.13% 258.44% -59.04% -
  Horiz. % 95.21% 263.83% 383.51% -314.36% 146.81% 40.96% 100.00%
DY 0.00 4.35 0.00 6.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.72% 0.00% 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 1.46 1.23 1.41 2.13 1.76 2.18 2.03 -19.74%
  QoQ % 18.70% -12.77% -33.80% 21.02% -19.27% 7.39% -
  Horiz. % 71.92% 60.59% 69.46% 104.93% 86.70% 107.39% 100.00%
P/EPS 56.98 22.37 12.71 -17.65 36.23 125.00 55.32 1.99%
  QoQ % 154.72% 76.00% 172.01% -148.72% -71.02% 125.96% -
  Horiz. % 103.00% 40.44% 22.98% -31.91% 65.49% 225.96% 100.00%
EY 1.76 4.47 7.87 -5.67 2.76 0.80 1.81 -1.85%
  QoQ % -60.63% -43.20% 238.80% -305.43% 245.00% -55.80% -
  Horiz. % 97.24% 246.96% 434.81% -313.26% 152.49% 44.20% 100.00%
DY 0.00 3.92 0.00 6.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.72% 0.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS