Highlights

[AWC] QoQ TTM Result on 2011-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -19.76%    YoY -     -39.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 112,918 130,504 139,319 143,367 153,385 170,300 186,942 -28.57%
  QoQ % -13.48% -6.33% -2.82% -6.53% -9.93% -8.90% -
  Horiz. % 60.40% 69.81% 74.53% 76.69% 82.05% 91.10% 100.00%
PBT 5,232 11,973 13,909 13,856 16,392 16,540 19,303 -58.15%
  QoQ % -56.30% -13.92% 0.38% -15.47% -0.89% -14.31% -
  Horiz. % 27.10% 62.03% 72.06% 71.78% 84.92% 85.69% 100.00%
Tax 576 -2,259 -2,318 -2,406 -2,680 -1,729 -2,207 -
  QoQ % 125.50% 2.55% 3.66% 10.22% -55.00% 21.66% -
  Horiz. % -26.10% 102.36% 105.03% 109.02% 121.43% 78.34% 100.00%
NP 5,808 9,714 11,591 11,450 13,712 14,811 17,096 -51.34%
  QoQ % -40.21% -16.19% 1.23% -16.50% -7.42% -13.37% -
  Horiz. % 33.97% 56.82% 67.80% 66.97% 80.21% 86.63% 100.00%
NP to SH 3,800 5,705 6,633 6,620 8,250 7,947 8,955 -43.56%
  QoQ % -33.39% -13.99% 0.20% -19.76% 3.81% -11.26% -
  Horiz. % 42.43% 63.71% 74.07% 73.93% 92.13% 88.74% 100.00%
Tax Rate -11.01 % 18.87 % 16.67 % 17.36 % 16.35 % 10.45 % 11.43 % -
  QoQ % -158.35% 13.20% -3.97% 6.18% 56.46% -8.57% -
  Horiz. % -96.33% 165.09% 145.84% 151.88% 143.04% 91.43% 100.00%
Total Cost 107,110 120,790 127,728 131,917 139,673 155,489 169,846 -26.48%
  QoQ % -11.33% -5.43% -3.18% -5.55% -10.17% -8.45% -
  Horiz. % 63.06% 71.12% 75.20% 77.67% 82.24% 91.55% 100.00%
Net Worth 72,626 70,369 74,074 72,499 67,632 70,232 70,221 2.27%
  QoQ % 3.21% -5.00% 2.17% 7.20% -3.70% 0.02% -
  Horiz. % 103.42% 100.21% 105.49% 103.24% 96.31% 100.02% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,398 5,652 5,652 7,917 4,519 4,528 4,528 -17.43%
  QoQ % -39.88% 0.00% -28.61% 75.20% -0.20% 0.00% -
  Horiz. % 75.05% 124.83% 124.83% 174.85% 99.80% 100.00% 100.00%
Div Payout % 89.43 % 99.08 % 85.22 % 119.60 % 54.78 % 56.98 % 50.56 % 46.31%
  QoQ % -9.74% 16.26% -28.75% 118.33% -3.86% 12.70% -
  Horiz. % 176.88% 195.97% 168.55% 236.55% 108.35% 112.70% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 72,626 70,369 74,074 72,499 67,632 70,232 70,221 2.27%
  QoQ % 3.21% -5.00% 2.17% 7.20% -3.70% 0.02% -
  Horiz. % 103.42% 100.21% 105.49% 103.24% 96.31% 100.02% 100.00%
NOSH 226,956 226,999 224,468 226,562 225,442 226,557 226,521 0.13%
  QoQ % -0.02% 1.13% -0.92% 0.50% -0.49% 0.02% -
  Horiz. % 100.19% 100.21% 99.09% 100.02% 99.52% 100.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.14 % 7.44 % 8.32 % 7.99 % 8.94 % 8.70 % 9.15 % -31.94%
  QoQ % -30.91% -10.58% 4.13% -10.63% 2.76% -4.92% -
  Horiz. % 56.17% 81.31% 90.93% 87.32% 97.70% 95.08% 100.00%
ROE 5.23 % 8.11 % 8.95 % 9.13 % 12.20 % 11.32 % 12.75 % -44.82%
  QoQ % -35.51% -9.39% -1.97% -25.16% 7.77% -11.22% -
  Horiz. % 41.02% 63.61% 70.20% 71.61% 95.69% 88.78% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.75 57.49 62.07 63.28 68.04 75.17 82.53 -28.66%
  QoQ % -13.46% -7.38% -1.91% -7.00% -9.49% -8.92% -
  Horiz. % 60.28% 69.66% 75.21% 76.68% 82.44% 91.08% 100.00%
EPS 1.67 2.51 2.95 2.92 3.66 3.51 3.95 -43.70%
  QoQ % -33.47% -14.92% 1.03% -20.22% 4.27% -11.14% -
  Horiz. % 42.28% 63.54% 74.68% 73.92% 92.66% 88.86% 100.00%
DPS 1.50 2.50 2.50 3.50 2.00 2.00 2.00 -17.47%
  QoQ % -40.00% 0.00% -28.57% 75.00% 0.00% 0.00% -
  Horiz. % 75.00% 125.00% 125.00% 175.00% 100.00% 100.00% 100.00%
NAPS 0.3200 0.3100 0.3300 0.3200 0.3000 0.3100 0.3100 2.14%
  QoQ % 3.23% -6.06% 3.13% 6.67% -3.23% 0.00% -
  Horiz. % 103.23% 100.00% 106.45% 103.23% 96.77% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.79 43.67 46.62 47.98 51.33 56.99 62.56 -28.56%
  QoQ % -13.46% -6.33% -2.83% -6.53% -9.93% -8.90% -
  Horiz. % 60.41% 69.80% 74.52% 76.69% 82.05% 91.10% 100.00%
EPS 1.27 1.91 2.22 2.22 2.76 2.66 3.00 -43.65%
  QoQ % -33.51% -13.96% 0.00% -19.57% 3.76% -11.33% -
  Horiz. % 42.33% 63.67% 74.00% 74.00% 92.00% 88.67% 100.00%
DPS 1.14 1.89 1.89 2.65 1.51 1.52 1.52 -17.47%
  QoQ % -39.68% 0.00% -28.68% 75.50% -0.66% 0.00% -
  Horiz. % 75.00% 124.34% 124.34% 174.34% 99.34% 100.00% 100.00%
NAPS 0.2430 0.2355 0.2479 0.2426 0.2263 0.2350 0.2350 2.26%
  QoQ % 3.18% -5.00% 2.18% 7.20% -3.70% 0.00% -
  Horiz. % 103.40% 100.21% 105.49% 103.23% 96.30% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2500 0.2600 0.2500 0.2100 0.2600 0.2600 0.2800 -
P/RPS 0.50 0.45 0.40 0.33 0.38 0.35 0.34 29.35%
  QoQ % 11.11% 12.50% 21.21% -13.16% 8.57% 2.94% -
  Horiz. % 147.06% 132.35% 117.65% 97.06% 111.76% 102.94% 100.00%
P/EPS 14.93 10.35 8.46 7.19 7.10 7.41 7.08 64.52%
  QoQ % 44.25% 22.34% 17.66% 1.27% -4.18% 4.66% -
  Horiz. % 210.88% 146.19% 119.49% 101.55% 100.28% 104.66% 100.00%
EY 6.70 9.67 11.82 13.91 14.07 13.49 14.12 -39.19%
  QoQ % -30.71% -18.19% -15.03% -1.14% 4.30% -4.46% -
  Horiz. % 47.45% 68.48% 83.71% 98.51% 99.65% 95.54% 100.00%
DY 6.00 9.62 10.00 16.67 7.69 7.69 7.14 -10.96%
  QoQ % -37.63% -3.80% -40.01% 116.78% 0.00% 7.70% -
  Horiz. % 84.03% 134.73% 140.06% 233.47% 107.70% 107.70% 100.00%
P/NAPS 0.78 0.84 0.76 0.66 0.87 0.84 0.90 -9.11%
  QoQ % -7.14% 10.53% 15.15% -24.14% 3.57% -6.67% -
  Horiz. % 86.67% 93.33% 84.44% 73.33% 96.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 -
Price 0.2500 0.2500 0.2600 0.2500 0.2200 0.2600 0.2600 -
P/RPS 0.50 0.43 0.42 0.40 0.32 0.35 0.32 34.69%
  QoQ % 16.28% 2.38% 5.00% 25.00% -8.57% 9.38% -
  Horiz. % 156.25% 134.38% 131.25% 125.00% 100.00% 109.38% 100.00%
P/EPS 14.93 9.95 8.80 8.56 6.01 7.41 6.58 72.76%
  QoQ % 50.05% 13.07% 2.80% 42.43% -18.89% 12.61% -
  Horiz. % 226.90% 151.22% 133.74% 130.09% 91.34% 112.61% 100.00%
EY 6.70 10.05 11.37 11.69 16.63 13.49 15.20 -42.11%
  QoQ % -33.33% -11.61% -2.74% -29.71% 23.28% -11.25% -
  Horiz. % 44.08% 66.12% 74.80% 76.91% 109.41% 88.75% 100.00%
DY 6.00 10.00 9.62 14.00 9.09 7.69 7.69 -15.26%
  QoQ % -40.00% 3.95% -31.29% 54.02% 18.21% 0.00% -
  Horiz. % 78.02% 130.04% 125.10% 182.05% 118.21% 100.00% 100.00%
P/NAPS 0.78 0.81 0.79 0.78 0.73 0.84 0.84 -4.82%
  QoQ % -3.70% 2.53% 1.28% 6.85% -13.10% 0.00% -
  Horiz. % 92.86% 96.43% 94.05% 92.86% 86.90% 100.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers