Highlights

[AWC] QoQ TTM Result on 2013-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     78.05%    YoY -     64,783.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 119,570 114,422 134,405 146,331 144,901 139,155 118,850 0.40%
  QoQ % 4.50% -14.87% -8.15% 0.99% 4.13% 17.08% -
  Horiz. % 100.61% 96.27% 113.09% 123.12% 121.92% 117.08% 100.00%
PBT 13,909 4,301 8,442 13,207 9,650 6,486 3,378 157.56%
  QoQ % 223.39% -49.05% -36.08% 36.86% 48.78% 92.01% -
  Horiz. % 411.75% 127.32% 249.91% 390.97% 285.67% 192.01% 100.00%
Tax -3,702 -2,485 -2,866 -3,940 -3,739 -1,167 -628 227.39%
  QoQ % -48.97% 13.29% 27.26% -5.38% -220.39% -85.83% -
  Horiz. % 589.49% 395.70% 456.37% 627.39% 595.38% 185.83% 100.00%
NP 10,207 1,816 5,576 9,267 5,911 5,319 2,750 140.30%
  QoQ % 462.06% -67.43% -39.83% 56.78% 11.13% 93.42% -
  Horiz. % 371.16% 66.04% 202.76% 336.98% 214.95% 193.42% 100.00%
NP to SH 7,175 2,105 4,423 7,786 4,373 4,965 2,859 84.99%
  QoQ % 240.86% -52.41% -43.19% 78.05% -11.92% 73.66% -
  Horiz. % 250.96% 73.63% 154.70% 272.33% 152.96% 173.66% 100.00%
Tax Rate 26.62 % 57.78 % 33.95 % 29.83 % 38.75 % 17.99 % 18.59 % 27.13%
  QoQ % -53.93% 70.19% 13.81% -23.02% 115.40% -3.23% -
  Horiz. % 143.20% 310.81% 182.63% 160.46% 208.45% 96.77% 100.00%
Total Cost 109,363 112,606 128,829 137,064 138,990 133,836 116,100 -3.92%
  QoQ % -2.88% -12.59% -6.01% -1.39% 3.85% 15.28% -
  Horiz. % 94.20% 96.99% 110.96% 118.06% 119.72% 115.28% 100.00%
Net Worth 78,919 70,399 71,999 69,999 72,409 69,614 69,920 8.43%
  QoQ % 12.10% -2.22% 2.86% -3.33% 4.02% -0.44% -
  Horiz. % 112.87% 100.69% 102.97% 100.11% 103.56% 99.56% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 2,245 2,245 5,623 5,623 3,378 -
  QoQ % 0.00% 0.00% 0.00% -60.07% 0.00% 66.47% -
  Horiz. % 0.00% 0.00% 66.47% 66.47% 166.47% 166.47% 100.00%
Div Payout % - % - % 50.77 % 28.84 % 128.61 % 113.27 % 118.16 % -
  QoQ % 0.00% 0.00% 76.04% -77.58% 13.54% -4.14% -
  Horiz. % 0.00% 0.00% 42.97% 24.41% 108.84% 95.86% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 78,919 70,399 71,999 69,999 72,409 69,614 69,920 8.43%
  QoQ % 12.10% -2.22% 2.86% -3.33% 4.02% -0.44% -
  Horiz. % 112.87% 100.69% 102.97% 100.11% 103.56% 99.56% 100.00%
NOSH 225,485 220,000 225,000 218,750 226,279 224,561 225,549 -0.02%
  QoQ % 2.49% -2.22% 2.86% -3.33% 0.76% -0.44% -
  Horiz. % 99.97% 97.54% 99.76% 96.99% 100.32% 99.56% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.54 % 1.59 % 4.15 % 6.33 % 4.08 % 3.82 % 2.31 % 139.66%
  QoQ % 437.11% -61.69% -34.44% 55.15% 6.81% 65.37% -
  Horiz. % 369.70% 68.83% 179.65% 274.03% 176.62% 165.37% 100.00%
ROE 9.09 % 2.99 % 6.14 % 11.12 % 6.04 % 7.13 % 4.09 % 70.55%
  QoQ % 204.01% -51.30% -44.78% 84.11% -15.29% 74.33% -
  Horiz. % 222.25% 73.11% 150.12% 271.88% 147.68% 174.33% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.03 52.01 59.74 66.89 64.04 61.97 52.69 0.43%
  QoQ % 1.96% -12.94% -10.69% 4.45% 3.34% 17.61% -
  Horiz. % 100.65% 98.71% 113.38% 126.95% 121.54% 117.61% 100.00%
EPS 3.18 0.96 1.97 3.56 1.93 2.21 1.27 84.71%
  QoQ % 231.25% -51.27% -44.66% 84.46% -12.67% 74.02% -
  Horiz. % 250.39% 75.59% 155.12% 280.31% 151.97% 174.02% 100.00%
DPS 0.00 0.00 1.00 1.03 2.50 2.50 1.50 -
  QoQ % 0.00% 0.00% -2.91% -58.80% 0.00% 66.67% -
  Horiz. % 0.00% 0.00% 66.67% 68.67% 166.67% 166.67% 100.00%
NAPS 0.3500 0.3200 0.3200 0.3200 0.3200 0.3100 0.3100 8.45%
  QoQ % 9.38% 0.00% 0.00% 0.00% 3.23% 0.00% -
  Horiz. % 112.90% 103.23% 103.23% 103.23% 103.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.40 35.79 42.04 45.77 45.33 43.53 37.18 0.40%
  QoQ % 4.50% -14.87% -8.15% 0.97% 4.14% 17.08% -
  Horiz. % 100.59% 96.26% 113.07% 123.10% 121.92% 117.08% 100.00%
EPS 2.24 0.66 1.38 2.44 1.37 1.55 0.89 85.34%
  QoQ % 239.39% -52.17% -43.44% 78.10% -11.61% 74.16% -
  Horiz. % 251.69% 74.16% 155.06% 274.16% 153.93% 174.16% 100.00%
DPS 0.00 0.00 0.70 0.70 1.76 1.76 1.06 -
  QoQ % 0.00% 0.00% 0.00% -60.23% 0.00% 66.04% -
  Horiz. % 0.00% 0.00% 66.04% 66.04% 166.04% 166.04% 100.00%
NAPS 0.2469 0.2202 0.2252 0.2190 0.2265 0.2178 0.2187 8.45%
  QoQ % 12.13% -2.22% 2.83% -3.31% 3.99% -0.41% -
  Horiz. % 112.89% 100.69% 102.97% 100.14% 103.57% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2650 0.2700 0.2750 0.2500 0.2400 0.2300 0.2400 -
P/RPS 0.50 0.52 0.46 0.37 0.37 0.37 0.46 5.73%
  QoQ % -3.85% 13.04% 24.32% 0.00% 0.00% -19.57% -
  Horiz. % 108.70% 113.04% 100.00% 80.43% 80.43% 80.43% 100.00%
P/EPS 8.33 28.22 13.99 7.02 12.42 10.40 18.93 -42.23%
  QoQ % -70.48% 101.72% 99.29% -43.48% 19.42% -45.06% -
  Horiz. % 44.00% 149.08% 73.90% 37.08% 65.61% 54.94% 100.00%
EY 12.01 3.54 7.15 14.24 8.05 9.61 5.28 73.22%
  QoQ % 239.27% -50.49% -49.79% 76.89% -16.23% 82.01% -
  Horiz. % 227.46% 67.05% 135.42% 269.70% 152.46% 182.01% 100.00%
DY 0.00 0.00 3.63 4.11 10.42 10.87 6.25 -
  QoQ % 0.00% 0.00% -11.68% -60.56% -4.14% 73.92% -
  Horiz. % 0.00% 0.00% 58.08% 65.76% 166.72% 173.92% 100.00%
P/NAPS 0.76 0.84 0.86 0.78 0.75 0.74 0.77 -0.87%
  QoQ % -9.52% -2.33% 10.26% 4.00% 1.35% -3.90% -
  Horiz. % 98.70% 109.09% 111.69% 101.30% 97.40% 96.10% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 -
Price 0.2950 0.2650 0.2850 0.2750 0.2450 0.2550 0.2200 -
P/RPS 0.56 0.51 0.48 0.41 0.38 0.41 0.42 21.21%
  QoQ % 9.80% 6.25% 17.07% 7.89% -7.32% -2.38% -
  Horiz. % 133.33% 121.43% 114.29% 97.62% 90.48% 97.62% 100.00%
P/EPS 9.27 27.70 14.50 7.73 12.68 11.53 17.36 -34.26%
  QoQ % -66.53% 91.03% 87.58% -39.04% 9.97% -33.58% -
  Horiz. % 53.40% 159.56% 83.53% 44.53% 73.04% 66.42% 100.00%
EY 10.79 3.61 6.90 12.94 7.89 8.67 5.76 52.14%
  QoQ % 198.89% -47.68% -46.68% 64.01% -9.00% 50.52% -
  Horiz. % 187.33% 62.67% 119.79% 224.65% 136.98% 150.52% 100.00%
DY 0.00 0.00 3.50 3.73 10.20 9.80 6.82 -
  QoQ % 0.00% 0.00% -6.17% -63.43% 4.08% 43.70% -
  Horiz. % 0.00% 0.00% 51.32% 54.69% 149.56% 143.70% 100.00%
P/NAPS 0.84 0.83 0.89 0.86 0.77 0.82 0.71 11.90%
  QoQ % 1.20% -6.74% 3.49% 11.69% -6.10% 15.49% -
  Horiz. % 118.31% 116.90% 125.35% 121.13% 108.45% 115.49% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS