Highlights

[AWC] QoQ TTM Result on 2009-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     58.28%    YoY -     184.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,299 184,429 156,986 133,507 121,398 103,937 87,821 63.84%
  QoQ % -0.07% 17.48% 17.59% 9.97% 16.80% 18.35% -
  Horiz. % 209.86% 210.01% 178.76% 152.02% 138.23% 118.35% 100.00%
PBT 25,601 26,674 28,299 25,106 14,811 7,590 -11,527 -
  QoQ % -4.02% -5.74% 12.72% 69.51% 95.14% 165.85% -
  Horiz. % -222.10% -231.40% -245.50% -217.80% -128.49% -65.85% 100.00%
Tax -3,818 -4,651 -4,643 -4,893 -3,174 -1,974 -1,587 79.45%
  QoQ % 17.91% -0.17% 5.11% -54.16% -60.79% -24.39% -
  Horiz. % 240.58% 293.07% 292.56% 308.32% 200.00% 124.39% 100.00%
NP 21,783 22,023 23,656 20,213 11,637 5,616 -13,114 -
  QoQ % -1.09% -6.90% 17.03% 73.70% 107.21% 142.82% -
  Horiz. % -166.10% -167.94% -180.39% -154.13% -88.74% -42.82% 100.00%
NP to SH 11,011 11,698 12,816 11,434 7,224 3,109 -12,333 -
  QoQ % -5.87% -8.72% 12.09% 58.28% 132.36% 125.21% -
  Horiz. % -89.28% -94.85% -103.92% -92.71% -58.57% -25.21% 100.00%
Tax Rate 14.91 % 17.44 % 16.41 % 19.49 % 21.43 % 26.01 % - % -
  QoQ % -14.51% 6.28% -15.80% -9.05% -17.61% 0.00% -
  Horiz. % 57.32% 67.05% 63.09% 74.93% 82.39% 100.00% -
Total Cost 162,516 162,406 133,330 113,294 109,761 98,321 100,935 37.33%
  QoQ % 0.07% 21.81% 17.68% 3.22% 11.64% -2.59% -
  Horiz. % 161.01% 160.90% 132.09% 112.24% 108.74% 97.41% 100.00%
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
  QoQ % 3.30% 7.28% -0.29% -15.04% 3.14% 12.64% -
  Horiz. % 109.07% 105.59% 98.42% 98.71% 116.18% 112.64% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,262 2,262 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 20.55 % 19.34 % - % - % - % - % - % -
  QoQ % 6.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.26% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,461 70,148 65,386 65,578 77,185 74,834 66,436 5.95%
  QoQ % 3.30% 7.28% -0.29% -15.04% 3.14% 12.64% -
  Horiz. % 109.07% 105.59% 98.42% 98.71% 116.18% 112.64% 100.00%
NOSH 226,442 226,285 225,471 226,131 227,014 226,772 229,090 -0.77%
  QoQ % 0.07% 0.36% -0.29% -0.39% 0.11% -1.01% -
  Horiz. % 98.84% 98.78% 98.42% 98.71% 99.09% 98.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.82 % 11.94 % 15.07 % 15.14 % 9.59 % 5.40 % -14.93 % -
  QoQ % -1.01% -20.77% -0.46% 57.87% 77.59% 136.17% -
  Horiz. % -79.17% -79.97% -100.94% -101.41% -64.23% -36.17% 100.00%
ROE 15.20 % 16.68 % 19.60 % 17.44 % 9.36 % 4.15 % -18.56 % -
  QoQ % -8.87% -14.90% 12.39% 86.32% 125.54% 122.36% -
  Horiz. % -81.90% -89.87% -105.60% -93.97% -50.43% -22.36% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.39 81.50 69.63 59.04 53.48 45.83 38.33 65.13%
  QoQ % -0.13% 17.05% 17.94% 10.40% 16.69% 19.57% -
  Horiz. % 212.34% 212.63% 181.66% 154.03% 139.53% 119.57% 100.00%
EPS 4.86 5.17 5.68 5.06 3.18 1.37 -5.38 -
  QoQ % -6.00% -8.98% 12.25% 59.12% 132.12% 125.46% -
  Horiz. % -90.33% -96.10% -105.58% -94.05% -59.11% -25.46% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.3200 0.3100 0.2900 0.2900 0.3400 0.3300 0.2900 6.78%
  QoQ % 3.23% 6.90% 0.00% -14.71% 3.03% 13.79% -
  Horiz. % 110.34% 106.90% 100.00% 100.00% 117.24% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.65 57.69 49.11 41.76 37.97 32.51 27.47 63.84%
  QoQ % -0.07% 17.47% 17.60% 9.98% 16.79% 18.35% -
  Horiz. % 209.87% 210.01% 178.78% 152.02% 138.22% 118.35% 100.00%
EPS 3.44 3.66 4.01 3.58 2.26 0.97 -3.86 -
  QoQ % -6.01% -8.73% 12.01% 58.41% 132.99% 125.13% -
  Horiz. % -89.12% -94.82% -103.89% -92.75% -58.55% -25.13% 100.00%
DPS 0.71 0.71 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2267 0.2194 0.2045 0.2051 0.2414 0.2341 0.2078 5.97%
  QoQ % 3.33% 7.29% -0.29% -15.04% 3.12% 12.66% -
  Horiz. % 109.10% 105.58% 98.41% 98.70% 116.17% 112.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2600 0.2500 0.2800 0.2500 0.2000 0.1600 0.1000 -
P/RPS 0.32 0.31 0.40 0.42 0.37 0.35 0.26 14.83%
  QoQ % 3.23% -22.50% -4.76% 13.51% 5.71% 34.62% -
  Horiz. % 123.08% 119.23% 153.85% 161.54% 142.31% 134.62% 100.00%
P/EPS 5.35 4.84 4.93 4.94 6.29 11.67 -1.86 -
  QoQ % 10.54% -1.83% -0.20% -21.46% -46.10% 727.42% -
  Horiz. % -287.63% -260.22% -265.05% -265.59% -338.17% -627.42% 100.00%
EY 18.70 20.68 20.30 20.23 15.91 8.57 -53.83 -
  QoQ % -9.57% 1.87% 0.35% 27.15% 85.65% 115.92% -
  Horiz. % -34.74% -38.42% -37.71% -37.58% -29.56% -15.92% 100.00%
DY 3.85 4.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -3.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.25% 100.00% - - - - -
P/NAPS 0.81 0.81 0.97 0.86 0.59 0.48 0.34 78.28%
  QoQ % 0.00% -16.49% 12.79% 45.76% 22.92% 41.18% -
  Horiz. % 238.24% 238.24% 285.29% 252.94% 173.53% 141.18% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.2900 0.2600 0.2500 0.2800 0.2200 0.2100 0.1300 -
P/RPS 0.36 0.32 0.36 0.47 0.41 0.46 0.34 3.88%
  QoQ % 12.50% -11.11% -23.40% 14.63% -10.87% 35.29% -
  Horiz. % 105.88% 94.12% 105.88% 138.24% 120.59% 135.29% 100.00%
P/EPS 5.96 5.03 4.40 5.54 6.91 15.32 -2.41 -
  QoQ % 18.49% 14.32% -20.58% -19.83% -54.90% 735.68% -
  Horiz. % -247.30% -208.71% -182.57% -229.88% -286.72% -635.68% 100.00%
EY 16.77 19.88 22.74 18.06 14.46 6.53 -41.41 -
  QoQ % -15.64% -12.58% 25.91% 24.90% 121.44% 115.77% -
  Horiz. % -40.50% -48.01% -54.91% -43.61% -34.92% -15.77% 100.00%
DY 3.45 3.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -10.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.61% 100.00% - - - - -
P/NAPS 0.91 0.84 0.86 0.97 0.65 0.64 0.45 59.85%
  QoQ % 8.33% -2.33% -11.34% 49.23% 1.56% 42.22% -
  Horiz. % 202.22% 186.67% 191.11% 215.56% 144.44% 142.22% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS