Highlights

[AWC] QoQ TTM Result on 2011-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     0.20%    YoY -     -25.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 112,419 112,918 130,504 139,319 143,367 153,385 170,300 -24.13%
  QoQ % -0.44% -13.48% -6.33% -2.82% -6.53% -9.93% -
  Horiz. % 66.01% 66.31% 76.63% 81.81% 84.18% 90.07% 100.00%
PBT 207 5,232 11,973 13,909 13,856 16,392 16,540 -94.57%
  QoQ % -96.04% -56.30% -13.92% 0.38% -15.47% -0.89% -
  Horiz. % 1.25% 31.63% 72.39% 84.09% 83.77% 99.11% 100.00%
Tax 664 576 -2,259 -2,318 -2,406 -2,680 -1,729 -
  QoQ % 15.28% 125.50% 2.55% 3.66% 10.22% -55.00% -
  Horiz. % -38.40% -33.31% 130.65% 134.07% 139.16% 155.00% 100.00%
NP 871 5,808 9,714 11,591 11,450 13,712 14,811 -84.80%
  QoQ % -85.00% -40.21% -16.19% 1.23% -16.50% -7.42% -
  Horiz. % 5.88% 39.21% 65.59% 78.26% 77.31% 92.58% 100.00%
NP to SH 12 3,800 5,705 6,633 6,620 8,250 7,947 -98.67%
  QoQ % -99.68% -33.39% -13.99% 0.20% -19.76% 3.81% -
  Horiz. % 0.15% 47.82% 71.79% 83.47% 83.30% 103.81% 100.00%
Tax Rate -320.77 % -11.01 % 18.87 % 16.67 % 17.36 % 16.35 % 10.45 % -
  QoQ % -2,813.44% -158.35% 13.20% -3.97% 6.18% 56.46% -
  Horiz. % -3,069.57% -105.36% 180.57% 159.52% 166.12% 156.46% 100.00%
Total Cost 111,548 107,110 120,790 127,728 131,917 139,673 155,489 -19.81%
  QoQ % 4.14% -11.33% -5.43% -3.18% -5.55% -10.17% -
  Horiz. % 71.74% 68.89% 77.68% 82.15% 84.84% 89.83% 100.00%
Net Worth 69,818 72,626 70,369 74,074 72,499 67,632 70,232 -0.39%
  QoQ % -3.87% 3.21% -5.00% 2.17% 7.20% -3.70% -
  Horiz. % 99.41% 103.41% 100.20% 105.47% 103.23% 96.30% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,378 3,398 5,652 5,652 7,917 4,519 4,528 -17.70%
  QoQ % -0.59% -39.88% 0.00% -28.61% 75.20% -0.20% -
  Horiz. % 74.61% 75.05% 124.83% 124.83% 174.85% 99.80% 100.00%
Div Payout % 28,152.57 % 89.43 % 99.08 % 85.22 % 119.60 % 54.78 % 56.98 % 6,079.55%
  QoQ % 31,380.01% -9.74% 16.26% -28.75% 118.33% -3.86% -
  Horiz. % 49,407.81% 156.95% 173.89% 149.56% 209.90% 96.14% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,818 72,626 70,369 74,074 72,499 67,632 70,232 -0.39%
  QoQ % -3.87% 3.21% -5.00% 2.17% 7.20% -3.70% -
  Horiz. % 99.41% 103.41% 100.20% 105.47% 103.23% 96.30% 100.00%
NOSH 225,220 226,956 226,999 224,468 226,562 225,442 226,557 -0.39%
  QoQ % -0.76% -0.02% 1.13% -0.92% 0.50% -0.49% -
  Horiz. % 99.41% 100.18% 100.20% 99.08% 100.00% 99.51% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.77 % 5.14 % 7.44 % 8.32 % 7.99 % 8.94 % 8.70 % -80.05%
  QoQ % -85.02% -30.91% -10.58% 4.13% -10.63% 2.76% -
  Horiz. % 8.85% 59.08% 85.52% 95.63% 91.84% 102.76% 100.00%
ROE 0.02 % 5.23 % 8.11 % 8.95 % 9.13 % 12.20 % 11.32 % -98.52%
  QoQ % -99.62% -35.51% -9.39% -1.97% -25.16% 7.77% -
  Horiz. % 0.18% 46.20% 71.64% 79.06% 80.65% 107.77% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.92 49.75 57.49 62.07 63.28 68.04 75.17 -23.83%
  QoQ % 0.34% -13.46% -7.38% -1.91% -7.00% -9.49% -
  Horiz. % 66.41% 66.18% 76.48% 82.57% 84.18% 90.51% 100.00%
EPS 0.01 1.67 2.51 2.95 2.92 3.66 3.51 -97.97%
  QoQ % -99.40% -33.47% -14.92% 1.03% -20.22% 4.27% -
  Horiz. % 0.28% 47.58% 71.51% 84.05% 83.19% 104.27% 100.00%
DPS 1.50 1.50 2.50 2.50 3.50 2.00 2.00 -17.41%
  QoQ % 0.00% -40.00% 0.00% -28.57% 75.00% 0.00% -
  Horiz. % 75.00% 75.00% 125.00% 125.00% 175.00% 100.00% 100.00%
NAPS 0.3100 0.3200 0.3100 0.3300 0.3200 0.3000 0.3100 -
  QoQ % -3.12% 3.23% -6.06% 3.13% 6.67% -3.23% -
  Horiz. % 100.00% 103.23% 100.00% 106.45% 103.23% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.17 35.32 40.82 43.58 44.85 47.98 53.27 -24.12%
  QoQ % -0.42% -13.47% -6.33% -2.83% -6.52% -9.93% -
  Horiz. % 66.02% 66.30% 76.63% 81.81% 84.19% 90.07% 100.00%
EPS 0.00 1.19 1.78 2.07 2.07 2.58 2.49 -
  QoQ % 0.00% -33.15% -14.01% 0.00% -19.77% 3.61% -
  Horiz. % 0.00% 47.79% 71.49% 83.13% 83.13% 103.61% 100.00%
DPS 1.06 1.06 1.77 1.77 2.48 1.41 1.42 -17.67%
  QoQ % 0.00% -40.11% 0.00% -28.63% 75.89% -0.70% -
  Horiz. % 74.65% 74.65% 124.65% 124.65% 174.65% 99.30% 100.00%
NAPS 0.2184 0.2272 0.2201 0.2317 0.2268 0.2116 0.2197 -0.39%
  QoQ % -3.87% 3.23% -5.01% 2.16% 7.18% -3.69% -
  Horiz. % 99.41% 103.41% 100.18% 105.46% 103.23% 96.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2300 0.2500 0.2600 0.2500 0.2100 0.2600 0.2600 -
P/RPS 0.46 0.50 0.45 0.40 0.33 0.38 0.35 19.93%
  QoQ % -8.00% 11.11% 12.50% 21.21% -13.16% 8.57% -
  Horiz. % 131.43% 142.86% 128.57% 114.29% 94.29% 108.57% 100.00%
P/EPS 4,316.73 14.93 10.35 8.46 7.19 7.10 7.41 6,794.79%
  QoQ % 28,813.12% 44.25% 22.34% 17.66% 1.27% -4.18% -
  Horiz. % 58,255.47% 201.48% 139.68% 114.17% 97.03% 95.82% 100.00%
EY 0.02 6.70 9.67 11.82 13.91 14.07 13.49 -98.68%
  QoQ % -99.70% -30.71% -18.19% -15.03% -1.14% 4.30% -
  Horiz. % 0.15% 49.67% 71.68% 87.62% 103.11% 104.30% 100.00%
DY 6.52 6.00 9.62 10.00 16.67 7.69 7.69 -10.39%
  QoQ % 8.67% -37.63% -3.80% -40.01% 116.78% 0.00% -
  Horiz. % 84.79% 78.02% 125.10% 130.04% 216.78% 100.00% 100.00%
P/NAPS 0.74 0.78 0.84 0.76 0.66 0.87 0.84 -8.08%
  QoQ % -5.13% -7.14% 10.53% 15.15% -24.14% 3.57% -
  Horiz. % 88.10% 92.86% 100.00% 90.48% 78.57% 103.57% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 25/05/11 -
Price 0.2400 0.2500 0.2500 0.2600 0.2500 0.2200 0.2600 -
P/RPS 0.48 0.50 0.43 0.42 0.40 0.32 0.35 23.37%
  QoQ % -4.00% 16.28% 2.38% 5.00% 25.00% -8.57% -
  Horiz. % 137.14% 142.86% 122.86% 120.00% 114.29% 91.43% 100.00%
P/EPS 4,504.41 14.93 9.95 8.80 8.56 6.01 7.41 6,992.66%
  QoQ % 30,070.19% 50.05% 13.07% 2.80% 42.43% -18.89% -
  Horiz. % 60,788.26% 201.48% 134.28% 118.76% 115.52% 81.11% 100.00%
EY 0.02 6.70 10.05 11.37 11.69 16.63 13.49 -98.68%
  QoQ % -99.70% -33.33% -11.61% -2.74% -29.71% 23.28% -
  Horiz. % 0.15% 49.67% 74.50% 84.28% 86.66% 123.28% 100.00%
DY 6.25 6.00 10.00 9.62 14.00 9.09 7.69 -12.88%
  QoQ % 4.17% -40.00% 3.95% -31.29% 54.02% 18.21% -
  Horiz. % 81.27% 78.02% 130.04% 125.10% 182.05% 118.21% 100.00%
P/NAPS 0.77 0.78 0.81 0.79 0.78 0.73 0.84 -5.62%
  QoQ % -1.28% -3.70% 2.53% 1.28% 6.85% -13.10% -
  Horiz. % 91.67% 92.86% 96.43% 94.05% 92.86% 86.90% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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