Highlights

[AWC] QoQ TTM Result on 2010-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -18.67%    YoY -     -21.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 143,367 153,385 170,300 186,942 184,299 184,429 156,986 -5.87%
  QoQ % -6.53% -9.93% -8.90% 1.43% -0.07% 17.48% -
  Horiz. % 91.32% 97.71% 108.48% 119.08% 117.40% 117.48% 100.00%
PBT 13,856 16,392 16,540 19,303 25,601 26,674 28,299 -37.85%
  QoQ % -15.47% -0.89% -14.31% -24.60% -4.02% -5.74% -
  Horiz. % 48.96% 57.92% 58.45% 68.21% 90.47% 94.26% 100.00%
Tax -2,406 -2,680 -1,729 -2,207 -3,818 -4,651 -4,643 -35.46%
  QoQ % 10.22% -55.00% 21.66% 42.19% 17.91% -0.17% -
  Horiz. % 51.82% 57.72% 37.24% 47.53% 82.23% 100.17% 100.00%
NP 11,450 13,712 14,811 17,096 21,783 22,023 23,656 -38.33%
  QoQ % -16.50% -7.42% -13.37% -21.52% -1.09% -6.90% -
  Horiz. % 48.40% 57.96% 62.61% 72.27% 92.08% 93.10% 100.00%
NP to SH 6,620 8,250 7,947 8,955 11,011 11,698 12,816 -35.60%
  QoQ % -19.76% 3.81% -11.26% -18.67% -5.87% -8.72% -
  Horiz. % 51.65% 64.37% 62.01% 69.87% 85.92% 91.28% 100.00%
Tax Rate 17.36 % 16.35 % 10.45 % 11.43 % 14.91 % 17.44 % 16.41 % 3.82%
  QoQ % 6.18% 56.46% -8.57% -23.34% -14.51% 6.28% -
  Horiz. % 105.79% 99.63% 63.68% 69.65% 90.86% 106.28% 100.00%
Total Cost 131,917 139,673 155,489 169,846 162,516 162,406 133,330 -0.71%
  QoQ % -5.55% -10.17% -8.45% 4.51% 0.07% 21.81% -
  Horiz. % 98.94% 104.76% 116.62% 127.39% 121.89% 121.81% 100.00%
Net Worth 72,499 67,632 70,232 70,221 72,461 70,148 65,386 7.12%
  QoQ % 7.20% -3.70% 0.02% -3.09% 3.30% 7.28% -
  Horiz. % 110.88% 103.43% 107.41% 107.39% 110.82% 107.28% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,917 4,519 4,528 4,528 2,262 2,262 0 -
  QoQ % 75.20% -0.20% 0.00% 100.10% 0.00% 0.00% -
  Horiz. % 349.89% 199.71% 200.10% 200.10% 100.00% 100.00% -
Div Payout % 119.60 % 54.78 % 56.98 % 50.56 % 20.55 % 19.34 % - % -
  QoQ % 118.33% -3.86% 12.70% 146.03% 6.26% 0.00% -
  Horiz. % 618.41% 283.25% 294.62% 261.43% 106.26% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 72,499 67,632 70,232 70,221 72,461 70,148 65,386 7.12%
  QoQ % 7.20% -3.70% 0.02% -3.09% 3.30% 7.28% -
  Horiz. % 110.88% 103.43% 107.41% 107.39% 110.82% 107.28% 100.00%
NOSH 226,562 225,442 226,557 226,521 226,442 226,285 225,471 0.32%
  QoQ % 0.50% -0.49% 0.02% 0.04% 0.07% 0.36% -
  Horiz. % 100.48% 99.99% 100.48% 100.47% 100.43% 100.36% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.99 % 8.94 % 8.70 % 9.15 % 11.82 % 11.94 % 15.07 % -34.47%
  QoQ % -10.63% 2.76% -4.92% -22.59% -1.01% -20.77% -
  Horiz. % 53.02% 59.32% 57.73% 60.72% 78.43% 79.23% 100.00%
ROE 9.13 % 12.20 % 11.32 % 12.75 % 15.20 % 16.68 % 19.60 % -39.88%
  QoQ % -25.16% 7.77% -11.22% -16.12% -8.87% -14.90% -
  Horiz. % 46.58% 62.24% 57.76% 65.05% 77.55% 85.10% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.28 68.04 75.17 82.53 81.39 81.50 69.63 -6.17%
  QoQ % -7.00% -9.49% -8.92% 1.40% -0.13% 17.05% -
  Horiz. % 90.88% 97.72% 107.96% 118.53% 116.89% 117.05% 100.00%
EPS 2.92 3.66 3.51 3.95 4.86 5.17 5.68 -35.80%
  QoQ % -20.22% 4.27% -11.14% -18.72% -6.00% -8.98% -
  Horiz. % 51.41% 64.44% 61.80% 69.54% 85.56% 91.02% 100.00%
DPS 3.50 2.00 2.00 2.00 1.00 1.00 0.00 -
  QoQ % 75.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 350.00% 200.00% 200.00% 200.00% 100.00% 100.00% -
NAPS 0.3200 0.3000 0.3100 0.3100 0.3200 0.3100 0.2900 6.78%
  QoQ % 6.67% -3.23% 0.00% -3.12% 3.23% 6.90% -
  Horiz. % 110.34% 103.45% 106.90% 106.90% 110.34% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.04 51.40 57.06 62.64 61.75 61.80 52.60 -5.86%
  QoQ % -6.54% -9.92% -8.91% 1.44% -0.08% 17.49% -
  Horiz. % 91.33% 97.72% 108.48% 119.09% 117.40% 117.49% 100.00%
EPS 2.22 2.76 2.66 3.00 3.69 3.92 4.29 -35.52%
  QoQ % -19.57% 3.76% -11.33% -18.70% -5.87% -8.62% -
  Horiz. % 51.75% 64.34% 62.00% 69.93% 86.01% 91.38% 100.00%
DPS 2.65 1.51 1.52 1.52 0.76 0.76 0.00 -
  QoQ % 75.50% -0.66% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 348.68% 198.68% 200.00% 200.00% 100.00% 100.00% -
NAPS 0.2429 0.2266 0.2353 0.2353 0.2428 0.2351 0.2191 7.11%
  QoQ % 7.19% -3.70% 0.00% -3.09% 3.28% 7.30% -
  Horiz. % 110.86% 103.42% 107.39% 107.39% 110.82% 107.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2100 0.2600 0.2600 0.2800 0.2600 0.2500 0.2800 -
P/RPS 0.33 0.38 0.35 0.34 0.32 0.31 0.40 -12.03%
  QoQ % -13.16% 8.57% 2.94% 6.25% 3.23% -22.50% -
  Horiz. % 82.50% 95.00% 87.50% 85.00% 80.00% 77.50% 100.00%
P/EPS 7.19 7.10 7.41 7.08 5.35 4.84 4.93 28.57%
  QoQ % 1.27% -4.18% 4.66% 32.34% 10.54% -1.83% -
  Horiz. % 145.84% 144.02% 150.30% 143.61% 108.52% 98.17% 100.00%
EY 13.91 14.07 13.49 14.12 18.70 20.68 20.30 -22.26%
  QoQ % -1.14% 4.30% -4.46% -24.49% -9.57% 1.87% -
  Horiz. % 68.52% 69.31% 66.45% 69.56% 92.12% 101.87% 100.00%
DY 16.67 7.69 7.69 7.14 3.85 4.00 0.00 -
  QoQ % 116.78% 0.00% 7.70% 85.45% -3.75% 0.00% -
  Horiz. % 416.75% 192.25% 192.25% 178.50% 96.25% 100.00% -
P/NAPS 0.66 0.87 0.84 0.90 0.81 0.81 0.97 -22.62%
  QoQ % -24.14% 3.57% -6.67% 11.11% 0.00% -16.49% -
  Horiz. % 68.04% 89.69% 86.60% 92.78% 83.51% 83.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 26/05/10 -
Price 0.2500 0.2200 0.2600 0.2600 0.2900 0.2600 0.2500 -
P/RPS 0.40 0.32 0.35 0.32 0.36 0.32 0.36 7.27%
  QoQ % 25.00% -8.57% 9.38% -11.11% 12.50% -11.11% -
  Horiz. % 111.11% 88.89% 97.22% 88.89% 100.00% 88.89% 100.00%
P/EPS 8.56 6.01 7.41 6.58 5.96 5.03 4.40 55.78%
  QoQ % 42.43% -18.89% 12.61% 10.40% 18.49% 14.32% -
  Horiz. % 194.55% 136.59% 168.41% 149.55% 135.45% 114.32% 100.00%
EY 11.69 16.63 13.49 15.20 16.77 19.88 22.74 -35.80%
  QoQ % -29.71% 23.28% -11.25% -9.36% -15.64% -12.58% -
  Horiz. % 51.41% 73.13% 59.32% 66.84% 73.75% 87.42% 100.00%
DY 14.00 9.09 7.69 7.69 3.45 3.85 0.00 -
  QoQ % 54.02% 18.21% 0.00% 122.90% -10.39% 0.00% -
  Horiz. % 363.64% 236.10% 199.74% 199.74% 89.61% 100.00% -
P/NAPS 0.78 0.73 0.84 0.84 0.91 0.84 0.86 -6.30%
  QoQ % 6.85% -13.10% 0.00% -7.69% 8.33% -2.33% -
  Horiz. % 90.70% 84.88% 97.67% 97.67% 105.81% 97.67% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers