Highlights

[AWC] QoQ TTM 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 -     -5.87%    YoY -     52.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,385 170,300 186,942 184,299 184,429 156,986 133,507 9.72%
  QoQ % -9.93% -8.90% 1.43% -0.07% 17.48% 17.59% -
  Horiz. % 114.89% 127.56% 140.02% 138.04% 138.14% 117.59% 100.00%
PBT 16,392 16,540 19,303 25,601 26,674 28,299 25,106 -24.80%
  QoQ % -0.89% -14.31% -24.60% -4.02% -5.74% 12.72% -
  Horiz. % 65.29% 65.88% 76.89% 101.97% 106.25% 112.72% 100.00%
Tax -2,680 -1,729 -2,207 -3,818 -4,651 -4,643 -4,893 -33.13%
  QoQ % -55.00% 21.66% 42.19% 17.91% -0.17% 5.11% -
  Horiz. % 54.77% 35.34% 45.11% 78.03% 95.05% 94.89% 100.00%
NP 13,712 14,811 17,096 21,783 22,023 23,656 20,213 -22.85%
  QoQ % -7.42% -13.37% -21.52% -1.09% -6.90% 17.03% -
  Horiz. % 67.84% 73.27% 84.58% 107.77% 108.95% 117.03% 100.00%
NP to SH 8,250 7,947 8,955 11,011 11,698 12,816 11,434 -19.60%
  QoQ % 3.81% -11.26% -18.67% -5.87% -8.72% 12.09% -
  Horiz. % 72.15% 69.50% 78.32% 96.30% 102.31% 112.09% 100.00%
Tax Rate 16.35 % 10.45 % 11.43 % 14.91 % 17.44 % 16.41 % 19.49 % -11.08%
  QoQ % 56.46% -8.57% -23.34% -14.51% 6.28% -15.80% -
  Horiz. % 83.89% 53.62% 58.65% 76.50% 89.48% 84.20% 100.00%
Total Cost 139,673 155,489 169,846 162,516 162,406 133,330 113,294 15.02%
  QoQ % -10.17% -8.45% 4.51% 0.07% 21.81% 17.68% -
  Horiz. % 123.28% 137.24% 149.92% 143.45% 143.35% 117.68% 100.00%
Net Worth 67,632 70,232 70,221 72,461 70,148 65,386 65,578 2.08%
  QoQ % -3.70% 0.02% -3.09% 3.30% 7.28% -0.29% -
  Horiz. % 103.13% 107.10% 107.08% 110.50% 106.97% 99.71% 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 4,519 4,528 4,528 2,262 2,262 0 0 -
  QoQ % -0.20% 0.00% 100.10% 0.00% 0.00% 0.00% -
  Horiz. % 199.71% 200.10% 200.10% 100.00% 100.00% - -
Div Payout % 54.78 % 56.98 % 50.56 % 20.55 % 19.34 % - % - % -
  QoQ % -3.86% 12.70% 146.03% 6.26% 0.00% 0.00% -
  Horiz. % 283.25% 294.62% 261.43% 106.26% 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 67,632 70,232 70,221 72,461 70,148 65,386 65,578 2.08%
  QoQ % -3.70% 0.02% -3.09% 3.30% 7.28% -0.29% -
  Horiz. % 103.13% 107.10% 107.08% 110.50% 106.97% 99.71% 100.00%
NOSH 225,442 226,557 226,521 226,442 226,285 225,471 226,131 -0.20%
  QoQ % -0.49% 0.02% 0.04% 0.07% 0.36% -0.29% -
  Horiz. % 99.70% 100.19% 100.17% 100.14% 100.07% 99.71% 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 % 8.70 % 9.15 % 11.82 % 11.94 % 15.07 % 15.14 % -29.68%
  QoQ % 2.76% -4.92% -22.59% -1.01% -20.77% -0.46% -
  Horiz. % 59.05% 57.46% 60.44% 78.07% 78.86% 99.54% 100.00%
ROE 12.20 % 11.32 % 12.75 % 15.20 % 16.68 % 19.60 % 17.44 % -21.25%
  QoQ % 7.77% -11.22% -16.12% -8.87% -14.90% 12.39% -
  Horiz. % 69.95% 64.91% 73.11% 87.16% 95.64% 112.39% 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 68.04 75.17 82.53 81.39 81.50 69.63 59.04 9.95%
  QoQ % -9.49% -8.92% 1.40% -0.13% 17.05% 17.94% -
  Horiz. % 115.24% 127.32% 139.79% 137.86% 138.04% 117.94% 100.00%
EPS 3.66 3.51 3.95 4.86 5.17 5.68 5.06 -19.47%
  QoQ % 4.27% -11.14% -18.72% -6.00% -8.98% 12.25% -
  Horiz. % 72.33% 69.37% 78.06% 96.05% 102.17% 112.25% 100.00%
DPS 2.00 2.00 2.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 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 - 298,952
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.31 56.97 62.53 61.65 61.69 52.51 44.66 9.72%
  QoQ % -9.94% -8.89% 1.43% -0.06% 17.48% 17.58% -
  Horiz. % 114.89% 127.56% 140.01% 138.04% 138.13% 117.58% 100.00%
EPS 2.76 2.66 3.00 3.68 3.91 4.29 3.82 -19.53%
  QoQ % 3.76% -11.33% -18.48% -5.88% -8.86% 12.30% -
  Horiz. % 72.25% 69.63% 78.53% 96.34% 102.36% 112.30% 100.00%
DPS 1.51 1.51 1.51 0.76 0.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 98.68% 0.00% 0.00% 0.00% -
  Horiz. % 198.68% 198.68% 198.68% 100.00% 100.00% - -
NAPS 0.2262 0.2349 0.2349 0.2424 0.2346 0.2187 0.2194 2.06%
  QoQ % -3.70% 0.00% -3.09% 3.32% 7.27% -0.32% -
  Horiz. % 103.10% 107.06% 107.06% 110.48% 106.93% 99.68% 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 0.35 0.34 0.32 0.31 0.40 0.42 -6.47%
  QoQ % 8.57% 2.94% 6.25% 3.23% -22.50% -4.76% -
  Horiz. % 90.48% 83.33% 80.95% 76.19% 73.81% 95.24% 100.00%
P/EPS 7.10 7.41 7.08 5.35 4.84 4.93 4.94 27.44%
  QoQ % -4.18% 4.66% 32.34% 10.54% -1.83% -0.20% -
  Horiz. % 143.72% 150.00% 143.32% 108.30% 97.98% 99.80% 100.00%
EY 14.07 13.49 14.12 18.70 20.68 20.30 20.23 -21.55%
  QoQ % 4.30% -4.46% -24.49% -9.57% 1.87% 0.35% -
  Horiz. % 69.55% 66.68% 69.80% 92.44% 102.22% 100.35% 100.00%
DY 7.69 7.69 7.14 3.85 4.00 0.00 0.00 -
  QoQ % 0.00% 7.70% 85.45% -3.75% 0.00% 0.00% -
  Horiz. % 192.25% 192.25% 178.50% 96.25% 100.00% - -
P/NAPS 0.87 0.84 0.90 0.81 0.81 0.97 0.86 0.78%
  QoQ % 3.57% -6.67% 11.11% 0.00% -16.49% 12.79% -
  Horiz. % 101.16% 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 0.35 0.32 0.36 0.32 0.36 0.47 -22.66%
  QoQ % -8.57% 9.38% -11.11% 12.50% -11.11% -23.40% -
  Horiz. % 68.09% 74.47% 68.09% 76.60% 68.09% 76.60% 100.00%
P/EPS 6.01 7.41 6.58 5.96 5.03 4.40 5.54 5.59%
  QoQ % -18.89% 12.61% 10.40% 18.49% 14.32% -20.58% -
  Horiz. % 108.48% 133.75% 118.77% 107.58% 90.79% 79.42% 100.00%
EY 16.63 13.49 15.20 16.77 19.88 22.74 18.06 -5.37%
  QoQ % 23.28% -11.25% -9.36% -15.64% -12.58% 25.91% -
  Horiz. % 92.08% 74.70% 84.16% 92.86% 110.08% 125.91% 100.00%
DY 9.09 7.69 7.69 3.45 3.85 0.00 0.00 -
  QoQ % 18.21% 0.00% 122.90% -10.39% 0.00% 0.00% -
  Horiz. % 236.10% 199.74% 199.74% 89.61% 100.00% - -
P/NAPS 0.73 0.84 0.84 0.91 0.84 0.86 0.97 -17.31%
  QoQ % -13.10% 0.00% -7.69% 8.33% -2.33% -11.34% -
  Horiz. % 75.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

380  463  483  859 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HLT-WA 0.625+0.27 
 K1 0.41+0.09 
 LKL 0.73+0.175 
 CAREPLS 1.79+0.39 
 HLT 0.88+0.295 
 BCMALL 0.29+0.065 
 FINTEC 0.065+0.015 
 KNM 0.22+0.005 
 KGROUP 0.07-0.005 
 DSONIC-WA 0.59-0.075 

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