Highlights

[AWC] QoQ TTM Result on 2013-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -43.19%    YoY -     54.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 124,880 119,570 114,422 134,405 146,331 144,901 139,155 -6.96%
  QoQ % 4.44% 4.50% -14.87% -8.15% 0.99% 4.13% -
  Horiz. % 89.74% 85.93% 82.23% 96.59% 105.16% 104.13% 100.00%
PBT 17,499 13,909 4,301 8,442 13,207 9,650 6,486 93.68%
  QoQ % 25.81% 223.39% -49.05% -36.08% 36.86% 48.78% -
  Horiz. % 269.80% 214.45% 66.31% 130.16% 203.62% 148.78% 100.00%
Tax -3,907 -3,702 -2,485 -2,866 -3,940 -3,739 -1,167 123.63%
  QoQ % -5.54% -48.97% 13.29% 27.26% -5.38% -220.39% -
  Horiz. % 334.79% 317.22% 212.94% 245.59% 337.62% 320.39% 100.00%
NP 13,592 10,207 1,816 5,576 9,267 5,911 5,319 86.80%
  QoQ % 33.16% 462.06% -67.43% -39.83% 56.78% 11.13% -
  Horiz. % 255.54% 191.90% 34.14% 104.83% 174.22% 111.13% 100.00%
NP to SH 9,335 7,175 2,105 4,423 7,786 4,373 4,965 52.28%
  QoQ % 30.10% 240.86% -52.41% -43.19% 78.05% -11.92% -
  Horiz. % 188.02% 144.51% 42.40% 89.08% 156.82% 88.08% 100.00%
Tax Rate 22.33 % 26.62 % 57.78 % 33.95 % 29.83 % 38.75 % 17.99 % 15.48%
  QoQ % -16.12% -53.93% 70.19% 13.81% -23.02% 115.40% -
  Horiz. % 124.12% 147.97% 321.18% 188.72% 165.81% 215.40% 100.00%
Total Cost 111,288 109,363 112,606 128,829 137,064 138,990 133,836 -11.56%
  QoQ % 1.76% -2.88% -12.59% -6.01% -1.39% 3.85% -
  Horiz. % 83.15% 81.71% 84.14% 96.26% 102.41% 103.85% 100.00%
Net Worth 81,405 78,919 70,399 71,999 69,999 72,409 69,614 10.98%
  QoQ % 3.15% 12.10% -2.22% 2.86% -3.33% 4.02% -
  Horiz. % 116.94% 113.37% 101.13% 103.43% 100.55% 104.02% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 2,245 2,245 5,623 5,623 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -60.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 39.93% 39.93% 100.00% 100.00%
Div Payout % - % - % - % 50.77 % 28.84 % 128.61 % 113.27 % -
  QoQ % 0.00% 0.00% 0.00% 76.04% -77.58% 13.54% -
  Horiz. % 0.00% 0.00% 0.00% 44.82% 25.46% 113.54% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 81,405 78,919 70,399 71,999 69,999 72,409 69,614 10.98%
  QoQ % 3.15% 12.10% -2.22% 2.86% -3.33% 4.02% -
  Horiz. % 116.94% 113.37% 101.13% 103.43% 100.55% 104.02% 100.00%
NOSH 226,126 225,485 220,000 225,000 218,750 226,279 224,561 0.46%
  QoQ % 0.28% 2.49% -2.22% 2.86% -3.33% 0.76% -
  Horiz. % 100.70% 100.41% 97.97% 100.20% 97.41% 100.76% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.88 % 8.54 % 1.59 % 4.15 % 6.33 % 4.08 % 3.82 % 100.80%
  QoQ % 27.40% 437.11% -61.69% -34.44% 55.15% 6.81% -
  Horiz. % 284.82% 223.56% 41.62% 108.64% 165.71% 106.81% 100.00%
ROE 11.47 % 9.09 % 2.99 % 6.14 % 11.12 % 6.04 % 7.13 % 37.25%
  QoQ % 26.18% 204.01% -51.30% -44.78% 84.11% -15.29% -
  Horiz. % 160.87% 127.49% 41.94% 86.12% 155.96% 84.71% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.23 53.03 52.01 59.74 66.89 64.04 61.97 -7.38%
  QoQ % 4.15% 1.96% -12.94% -10.69% 4.45% 3.34% -
  Horiz. % 89.12% 85.57% 83.93% 96.40% 107.94% 103.34% 100.00%
EPS 4.13 3.18 0.96 1.97 3.56 1.93 2.21 51.66%
  QoQ % 29.87% 231.25% -51.27% -44.66% 84.46% -12.67% -
  Horiz. % 186.88% 143.89% 43.44% 89.14% 161.09% 87.33% 100.00%
DPS 0.00 0.00 0.00 1.00 1.03 2.50 2.50 -
  QoQ % 0.00% 0.00% 0.00% -2.91% -58.80% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 40.00% 41.20% 100.00% 100.00%
NAPS 0.3600 0.3500 0.3200 0.3200 0.3200 0.3200 0.3100 10.47%
  QoQ % 2.86% 9.38% 0.00% 0.00% 0.00% 3.23% -
  Horiz. % 116.13% 112.90% 103.23% 103.23% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.84 40.07 38.34 45.04 49.03 48.55 46.63 -6.97%
  QoQ % 4.42% 4.51% -14.88% -8.14% 0.99% 4.12% -
  Horiz. % 89.73% 85.93% 82.22% 96.59% 105.15% 104.12% 100.00%
EPS 3.13 2.40 0.71 1.48 2.61 1.47 1.66 52.57%
  QoQ % 30.42% 238.03% -52.03% -43.30% 77.55% -11.45% -
  Horiz. % 188.55% 144.58% 42.77% 89.16% 157.23% 88.55% 100.00%
DPS 0.00 0.00 0.00 0.75 0.75 1.88 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -60.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 39.89% 39.89% 100.00% 100.00%
NAPS 0.2728 0.2644 0.2359 0.2413 0.2346 0.2426 0.2333 10.98%
  QoQ % 3.18% 12.08% -2.24% 2.86% -3.30% 3.99% -
  Horiz. % 116.93% 113.33% 101.11% 103.43% 100.56% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3600 0.2650 0.2700 0.2750 0.2500 0.2400 0.2300 -
P/RPS 0.65 0.50 0.52 0.46 0.37 0.37 0.37 45.54%
  QoQ % 30.00% -3.85% 13.04% 24.32% 0.00% 0.00% -
  Horiz. % 175.68% 135.14% 140.54% 124.32% 100.00% 100.00% 100.00%
P/EPS 8.72 8.33 28.22 13.99 7.02 12.42 10.40 -11.07%
  QoQ % 4.68% -70.48% 101.72% 99.29% -43.48% 19.42% -
  Horiz. % 83.85% 80.10% 271.35% 134.52% 67.50% 119.42% 100.00%
EY 11.47 12.01 3.54 7.15 14.24 8.05 9.61 12.51%
  QoQ % -4.50% 239.27% -50.49% -49.79% 76.89% -16.23% -
  Horiz. % 119.35% 124.97% 36.84% 74.40% 148.18% 83.77% 100.00%
DY 0.00 0.00 0.00 3.63 4.11 10.42 10.87 -
  QoQ % 0.00% 0.00% 0.00% -11.68% -60.56% -4.14% -
  Horiz. % 0.00% 0.00% 0.00% 33.39% 37.81% 95.86% 100.00%
P/NAPS 1.00 0.76 0.84 0.86 0.78 0.75 0.74 22.21%
  QoQ % 31.58% -9.52% -2.33% 10.26% 4.00% 1.35% -
  Horiz. % 135.14% 102.70% 113.51% 116.22% 105.41% 101.35% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 29/05/13 -
Price 0.3550 0.2950 0.2650 0.2850 0.2750 0.2450 0.2550 -
P/RPS 0.64 0.56 0.51 0.48 0.41 0.38 0.41 34.53%
  QoQ % 14.29% 9.80% 6.25% 17.07% 7.89% -7.32% -
  Horiz. % 156.10% 136.59% 124.39% 117.07% 100.00% 92.68% 100.00%
P/EPS 8.60 9.27 27.70 14.50 7.73 12.68 11.53 -17.74%
  QoQ % -7.23% -66.53% 91.03% 87.58% -39.04% 9.97% -
  Horiz. % 74.59% 80.40% 240.24% 125.76% 67.04% 109.97% 100.00%
EY 11.63 10.79 3.61 6.90 12.94 7.89 8.67 21.61%
  QoQ % 7.78% 198.89% -47.68% -46.68% 64.01% -9.00% -
  Horiz. % 134.14% 124.45% 41.64% 79.58% 149.25% 91.00% 100.00%
DY 0.00 0.00 0.00 3.50 3.73 10.20 9.80 -
  QoQ % 0.00% 0.00% 0.00% -6.17% -63.43% 4.08% -
  Horiz. % 0.00% 0.00% 0.00% 35.71% 38.06% 104.08% 100.00%
P/NAPS 0.99 0.84 0.83 0.89 0.86 0.77 0.82 13.37%
  QoQ % 17.86% 1.20% -6.74% 3.49% 11.69% -6.10% -
  Horiz. % 120.73% 102.44% 101.22% 108.54% 104.88% 93.90% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers