Highlights

[AWC] QoQ 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 -     227.42%    YoY -     269.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 37,969 46,389 35,123 25,420 32,223 26,084 1.95%
  QoQ % -29.28% -18.15% 32.08% 38.17% -21.11% 23.54% -
  Horiz. % 102.94% 145.56% 177.84% 134.65% 97.45% 123.54% 100.00%
PBT 270 3,412 4,512 5,013 -3,287 248 1,404 -66.65%
  QoQ % -92.09% -24.38% -9.99% 252.51% -1,425.40% -82.34% -
  Horiz. % 19.23% 243.02% 321.37% 357.05% -234.12% 17.66% 100.00%
Tax -257 -1,420 -783 -1,480 -56 1,153 -244 3.52%
  QoQ % 81.90% -81.35% 47.09% -2,542.86% -104.86% 572.54% -
  Horiz. % 105.33% 581.97% 320.90% 606.56% 22.95% -472.54% 100.00%
NP 13 1,992 3,729 3,533 -3,343 1,401 1,160 -94.98%
  QoQ % -99.35% -46.58% 5.55% 205.68% -338.62% 20.78% -
  Horiz. % 1.12% 171.72% 321.47% 304.57% -288.19% 120.78% 100.00%
NP to SH 350 973 2,560 3,903 -3,063 1,566 454 -15.91%
  QoQ % -64.03% -61.99% -34.41% 227.42% -295.59% 244.93% -
  Horiz. % 77.09% 214.32% 563.88% 859.69% -674.67% 344.93% 100.00%
Tax Rate 95.19 % 41.62 % 17.35 % 29.52 % - % -464.92 % 17.38 % 210.39%
  QoQ % 128.71% 139.88% -41.23% 0.00% 0.00% -2,775.03% -
  Horiz. % 547.70% 239.47% 99.83% 169.85% 0.00% -2,675.03% 100.00%
Total Cost 26,837 35,977 42,660 31,590 28,763 30,822 24,924 5.05%
  QoQ % -25.41% -15.67% 35.04% 9.83% -6.68% 23.66% -
  Horiz. % 107.68% 144.35% 171.16% 126.75% 115.40% 123.66% 100.00%
Net Worth 69,999 72,409 69,614 69,920 69,818 72,626 70,369 -0.35%
  QoQ % -3.33% 4.02% -0.44% 0.15% -3.87% 3.21% -
  Horiz. % 99.47% 102.90% 98.93% 99.36% 99.22% 103.21% 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 - - 2,245 - 3,378 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 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 72,409 69,614 69,920 69,818 72,626 70,369 -0.35%
  QoQ % -3.33% 4.02% -0.44% 0.15% -3.87% 3.21% -
  Horiz. % 99.47% 102.90% 98.93% 99.36% 99.22% 103.21% 100.00%
NOSH 218,750 226,279 224,561 225,549 225,220 226,956 226,999 -2.44%
  QoQ % -3.33% 0.76% -0.44% 0.15% -0.76% -0.02% -
  Horiz. % 96.37% 99.68% 98.93% 99.36% 99.22% 99.98% 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 % 5.25 % 8.04 % 10.06 % -13.15 % 4.35 % 4.45 % -94.97%
  QoQ % -99.05% -34.70% -20.08% 176.50% -402.30% -2.25% -
  Horiz. % 1.12% 117.98% 180.67% 226.07% -295.51% 97.75% 100.00%
ROE 0.50 % 1.34 % 3.68 % 5.58 % -4.39 % 2.16 % 0.65 % -16.03%
  QoQ % -62.69% -63.59% -34.05% 227.11% -303.24% 232.31% -
  Horiz. % 76.92% 206.15% 566.15% 858.46% -675.38% 332.31% 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 16.78 20.66 15.57 11.29 14.20 11.49 4.47%
  QoQ % -26.88% -18.78% 32.69% 37.91% -20.49% 23.59% -
  Horiz. % 106.79% 146.04% 179.81% 135.51% 98.26% 123.59% 100.00%
EPS 0.16 0.43 1.14 1.73 -1.36 0.69 0.20 -13.81%
  QoQ % -62.79% -62.28% -34.10% 227.21% -297.10% 245.00% -
  Horiz. % 80.00% 215.00% 570.00% 865.00% -680.00% 345.00% 100.00%
DPS 0.00 0.00 1.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 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 - 299,084
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.98 12.70 15.51 11.74 8.50 10.77 8.72 1.98%
  QoQ % -29.29% -18.12% 32.11% 38.12% -21.08% 23.51% -
  Horiz. % 102.98% 145.64% 177.87% 134.63% 97.48% 123.51% 100.00%
EPS 0.12 0.33 0.86 1.30 -1.02 0.52 0.15 -13.81%
  QoQ % -63.64% -61.63% -33.85% 227.45% -296.15% 246.67% -
  Horiz. % 80.00% 220.00% 573.33% 866.67% -680.00% 346.67% 100.00%
DPS 0.00 0.00 0.75 0.00 1.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.37% 0.00% 100.00% - -
NAPS 0.2340 0.2421 0.2328 0.2338 0.2334 0.2428 0.2353 -0.37%
  QoQ % -3.35% 3.99% -0.43% 0.17% -3.87% 3.19% -
  Horiz. % 99.45% 102.89% 98.94% 99.36% 99.19% 103.19% 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 1.43 1.11 1.54 2.04 1.76 2.26 -6.59%
  QoQ % 42.66% 28.83% -27.92% -24.51% 15.91% -22.12% -
  Horiz. % 90.27% 63.27% 49.12% 68.14% 90.27% 77.88% 100.00%
P/EPS 156.25 55.81 20.18 13.87 -16.91 36.23 130.00 13.03%
  QoQ % 179.97% 176.56% 45.49% 182.02% -146.67% -72.13% -
  Horiz. % 120.19% 42.93% 15.52% 10.67% -13.01% 27.87% 100.00%
EY 0.64 1.79 4.96 7.21 -5.91 2.76 0.77 -11.59%
  QoQ % -64.25% -63.91% -31.21% 222.00% -314.13% 258.44% -
  Horiz. % 83.12% 232.47% 644.16% 936.36% -767.53% 358.44% 100.00%
DY 0.00 0.00 4.35 0.00 6.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.72% 0.00% 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 1.46 1.23 1.41 2.13 1.76 2.18 1.82%
  QoQ % 53.42% 18.70% -12.77% -33.80% 21.02% -19.27% -
  Horiz. % 102.75% 66.97% 56.42% 64.68% 97.71% 80.73% 100.00%
P/EPS 171.88 56.98 22.37 12.71 -17.65 36.23 125.00 23.63%
  QoQ % 201.65% 154.72% 76.00% 172.01% -148.72% -71.02% -
  Horiz. % 137.50% 45.58% 17.90% 10.17% -14.12% 28.98% 100.00%
EY 0.58 1.76 4.47 7.87 -5.67 2.76 0.80 -19.28%
  QoQ % -67.05% -60.63% -43.20% 238.80% -305.43% 245.00% -
  Horiz. % 72.50% 220.00% 558.75% 983.75% -708.75% 345.00% 100.00%
DY 0.00 0.00 3.92 0.00 6.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.72% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

495  288  597  841 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.195+0.105 
 PDZ-WB 0.055+0.025 
 VC 0.08+0.02 
 ANZO 0.19-0.045 
 IRIS 0.27+0.01 
 MLAB 0.06+0.02 
 MQTECH 0.08+0.015 
 DGB 0.045+0.01 
 KNM 0.23+0.015 
 TDEX 0.075+0.015 

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

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
5. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
6. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
7. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers