Highlights

[AWC] QoQ TTM 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 -     -99.68%    YoY -     -99.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 144,901 139,155 118,850 112,419 112,918 130,504 139,319 2.66%
  QoQ % 4.13% 17.08% 5.72% -0.44% -13.48% -6.33% -
  Horiz. % 104.01% 99.88% 85.31% 80.69% 81.05% 93.67% 100.00%
PBT 9,650 6,486 3,378 207 5,232 11,973 13,909 -21.65%
  QoQ % 48.78% 92.01% 1,531.88% -96.04% -56.30% -13.92% -
  Horiz. % 69.38% 46.63% 24.29% 1.49% 37.62% 86.08% 100.00%
Tax -3,739 -1,167 -628 664 576 -2,259 -2,318 37.58%
  QoQ % -220.39% -85.83% -194.58% 15.28% 125.50% 2.55% -
  Horiz. % 161.30% 50.35% 27.09% -28.65% -24.85% 97.45% 100.00%
NP 5,911 5,319 2,750 871 5,808 9,714 11,591 -36.20%
  QoQ % 11.13% 93.42% 215.73% -85.00% -40.21% -16.19% -
  Horiz. % 51.00% 45.89% 23.73% 7.51% 50.11% 83.81% 100.00%
NP to SH 4,373 4,965 2,859 12 3,800 5,705 6,633 -24.27%
  QoQ % -11.92% 73.66% 23,725.00% -99.68% -33.39% -13.99% -
  Horiz. % 65.93% 74.85% 43.10% 0.18% 57.29% 86.01% 100.00%
Tax Rate 38.75 % 17.99 % 18.59 % -320.77 % -11.01 % 18.87 % 16.67 % 75.57%
  QoQ % 115.40% -3.23% 105.80% -2,813.44% -158.35% 13.20% -
  Horiz. % 232.45% 107.92% 111.52% -1,924.24% -66.05% 113.20% 100.00%
Total Cost 138,990 133,836 116,100 111,548 107,110 120,790 127,728 5.80%
  QoQ % 3.85% 15.28% 4.08% 4.14% -11.33% -5.43% -
  Horiz. % 108.82% 104.78% 90.90% 87.33% 83.86% 94.57% 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 5,623 5,623 3,378 3,378 3,398 5,652 5,652 -0.34%
  QoQ % 0.00% 66.47% 0.00% -0.59% -39.88% 0.00% -
  Horiz. % 99.50% 99.50% 59.77% 59.77% 60.12% 100.00% 100.00%
Div Payout % 128.61 % 113.27 % 118.16 % 28,152.57 % 89.43 % 99.08 % 85.22 % 31.60%
  QoQ % 13.54% -4.14% -99.58% 31,380.01% -9.74% 16.26% -
  Horiz. % 150.92% 132.91% 138.65% 33,035.17% 104.94% 116.26% 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 4.08 % 3.82 % 2.31 % 0.77 % 5.14 % 7.44 % 8.32 % -37.84%
  QoQ % 6.81% 65.37% 200.00% -85.02% -30.91% -10.58% -
  Horiz. % 49.04% 45.91% 27.76% 9.25% 61.78% 89.42% 100.00%
ROE 6.04 % 7.13 % 4.09 % 0.02 % 5.23 % 8.11 % 8.95 % -23.08%
  QoQ % -15.29% 74.33% 20,350.00% -99.62% -35.51% -9.39% -
  Horiz. % 67.49% 79.66% 45.70% 0.22% 58.44% 90.61% 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 64.04 61.97 52.69 49.92 49.75 57.49 62.07 2.11%
  QoQ % 3.34% 17.61% 5.55% 0.34% -13.46% -7.38% -
  Horiz. % 103.17% 99.84% 84.89% 80.43% 80.15% 92.62% 100.00%
EPS 1.93 2.21 1.27 0.01 1.67 2.51 2.95 -24.66%
  QoQ % -12.67% 74.02% 12,600.00% -99.40% -33.47% -14.92% -
  Horiz. % 65.42% 74.92% 43.05% 0.34% 56.61% 85.08% 100.00%
DPS 2.50 2.50 1.50 1.50 1.50 2.50 2.50 -
  QoQ % 0.00% 66.67% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 100.00% 100.00% 60.00% 60.00% 60.00% 100.00% 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 - 298,831
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.49 46.57 39.77 37.62 37.79 43.67 46.62 2.66%
  QoQ % 4.12% 17.10% 5.72% -0.45% -13.46% -6.33% -
  Horiz. % 104.01% 99.89% 85.31% 80.69% 81.06% 93.67% 100.00%
EPS 1.46 1.66 0.96 0.00 1.27 1.91 2.22 -24.39%
  QoQ % -12.05% 72.92% 0.00% 0.00% -33.51% -13.96% -
  Horiz. % 65.77% 74.77% 43.24% 0.00% 57.21% 86.04% 100.00%
DPS 1.88 1.88 1.13 1.13 1.14 1.89 1.89 -0.35%
  QoQ % 0.00% 66.37% 0.00% -0.88% -39.68% 0.00% -
  Horiz. % 99.47% 99.47% 59.79% 59.79% 60.32% 100.00% 100.00%
NAPS 0.2423 0.2330 0.2340 0.2336 0.2430 0.2355 0.2479 -1.51%
  QoQ % 3.99% -0.43% 0.17% -3.87% 3.18% -5.00% -
  Horiz. % 97.74% 93.99% 94.39% 94.23% 98.02% 95.00% 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 0.37 0.37 0.46 0.46 0.50 0.45 0.40 -5.07%
  QoQ % 0.00% -19.57% 0.00% -8.00% 11.11% 12.50% -
  Horiz. % 92.50% 92.50% 115.00% 115.00% 125.00% 112.50% 100.00%
P/EPS 12.42 10.40 18.93 4,316.73 14.93 10.35 8.46 29.20%
  QoQ % 19.42% -45.06% -99.56% 28,813.12% 44.25% 22.34% -
  Horiz. % 146.81% 122.93% 223.76% 51,025.18% 176.48% 122.34% 100.00%
EY 8.05 9.61 5.28 0.02 6.70 9.67 11.82 -22.61%
  QoQ % -16.23% 82.01% 26,300.00% -99.70% -30.71% -18.19% -
  Horiz. % 68.10% 81.30% 44.67% 0.17% 56.68% 81.81% 100.00%
DY 10.42 10.87 6.25 6.52 6.00 9.62 10.00 2.78%
  QoQ % -4.14% 73.92% -4.14% 8.67% -37.63% -3.80% -
  Horiz. % 104.20% 108.70% 62.50% 65.20% 60.00% 96.20% 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 0.38 0.41 0.42 0.48 0.50 0.43 0.42 -6.46%
  QoQ % -7.32% -2.38% -12.50% -4.00% 16.28% 2.38% -
  Horiz. % 90.48% 97.62% 100.00% 114.29% 119.05% 102.38% 100.00%
P/EPS 12.68 11.53 17.36 4,504.41 14.93 9.95 8.80 27.60%
  QoQ % 9.97% -33.58% -99.61% 30,070.19% 50.05% 13.07% -
  Horiz. % 144.09% 131.02% 197.27% 51,186.48% 169.66% 113.07% 100.00%
EY 7.89 8.67 5.76 0.02 6.70 10.05 11.37 -21.64%
  QoQ % -9.00% 50.52% 28,700.00% -99.70% -33.33% -11.61% -
  Horiz. % 69.39% 76.25% 50.66% 0.18% 58.93% 88.39% 100.00%
DY 10.20 9.80 6.82 6.25 6.00 10.00 9.62 3.98%
  QoQ % 4.08% 43.70% 9.12% 4.17% -40.00% 3.95% -
  Horiz. % 106.03% 101.87% 70.89% 64.97% 62.37% 103.95% 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.
 


 

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