Highlights

[AWC] QoQ TTM Result on 2010-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     12.09%    YoY -     203.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 186,942 184,299 184,429 156,986 133,507 121,398 103,937 47.74%
  QoQ % 1.43% -0.07% 17.48% 17.59% 9.97% 16.80% -
  Horiz. % 179.86% 177.32% 177.44% 151.04% 128.45% 116.80% 100.00%
PBT 19,303 25,601 26,674 28,299 25,106 14,811 7,590 86.00%
  QoQ % -24.60% -4.02% -5.74% 12.72% 69.51% 95.14% -
  Horiz. % 254.32% 337.30% 351.44% 372.85% 330.78% 195.14% 100.00%
Tax -2,207 -3,818 -4,651 -4,643 -4,893 -3,174 -1,974 7.70%
  QoQ % 42.19% 17.91% -0.17% 5.11% -54.16% -60.79% -
  Horiz. % 111.80% 193.41% 235.61% 235.21% 247.87% 160.79% 100.00%
NP 17,096 21,783 22,023 23,656 20,213 11,637 5,616 109.62%
  QoQ % -21.52% -1.09% -6.90% 17.03% 73.70% 107.21% -
  Horiz. % 304.42% 387.87% 392.15% 421.23% 359.92% 207.21% 100.00%
NP to SH 8,955 11,011 11,698 12,816 11,434 7,224 3,109 102.05%
  QoQ % -18.67% -5.87% -8.72% 12.09% 58.28% 132.36% -
  Horiz. % 288.03% 354.17% 376.26% 412.22% 367.77% 232.36% 100.00%
Tax Rate 11.43 % 14.91 % 17.44 % 16.41 % 19.49 % 21.43 % 26.01 % -42.11%
  QoQ % -23.34% -14.51% 6.28% -15.80% -9.05% -17.61% -
  Horiz. % 43.94% 57.32% 67.05% 63.09% 74.93% 82.39% 100.00%
Total Cost 169,846 162,516 162,406 133,330 113,294 109,761 98,321 43.83%
  QoQ % 4.51% 0.07% 21.81% 17.68% 3.22% 11.64% -
  Horiz. % 172.75% 165.29% 165.18% 135.61% 115.23% 111.64% 100.00%
Net Worth 70,221 72,461 70,148 65,386 65,578 77,185 74,834 -4.14%
  QoQ % -3.09% 3.30% 7.28% -0.29% -15.04% 3.14% -
  Horiz. % 93.84% 96.83% 93.74% 87.37% 87.63% 103.14% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,528 2,262 2,262 0 0 0 0 -
  QoQ % 100.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.10% 100.00% 100.00% - - - -
Div Payout % 50.56 % 20.55 % 19.34 % - % - % - % - % -
  QoQ % 146.03% 6.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 261.43% 106.26% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,221 72,461 70,148 65,386 65,578 77,185 74,834 -4.14%
  QoQ % -3.09% 3.30% 7.28% -0.29% -15.04% 3.14% -
  Horiz. % 93.84% 96.83% 93.74% 87.37% 87.63% 103.14% 100.00%
NOSH 226,521 226,442 226,285 225,471 226,131 227,014 226,772 -0.07%
  QoQ % 0.04% 0.07% 0.36% -0.29% -0.39% 0.11% -
  Horiz. % 99.89% 99.85% 99.79% 99.43% 99.72% 100.11% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.15 % 11.82 % 11.94 % 15.07 % 15.14 % 9.59 % 5.40 % 41.99%
  QoQ % -22.59% -1.01% -20.77% -0.46% 57.87% 77.59% -
  Horiz. % 169.44% 218.89% 221.11% 279.07% 280.37% 177.59% 100.00%
ROE 12.75 % 15.20 % 16.68 % 19.60 % 17.44 % 9.36 % 4.15 % 110.90%
  QoQ % -16.12% -8.87% -14.90% 12.39% 86.32% 125.54% -
  Horiz. % 307.23% 366.27% 401.93% 472.29% 420.24% 225.54% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.53 81.39 81.50 69.63 59.04 53.48 45.83 47.86%
  QoQ % 1.40% -0.13% 17.05% 17.94% 10.40% 16.69% -
  Horiz. % 180.08% 177.59% 177.83% 151.93% 128.82% 116.69% 100.00%
EPS 3.95 4.86 5.17 5.68 5.06 3.18 1.37 102.18%
  QoQ % -18.72% -6.00% -8.98% 12.25% 59.12% 132.12% -
  Horiz. % 288.32% 354.74% 377.37% 414.60% 369.34% 232.12% 100.00%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 0.3100 0.3200 0.3100 0.2900 0.2900 0.3400 0.3300 -4.07%
  QoQ % -3.12% 3.23% 6.90% 0.00% -14.71% 3.03% -
  Horiz. % 93.94% 96.97% 93.94% 87.88% 87.88% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.64 61.75 61.80 52.60 44.74 40.68 34.83 47.73%
  QoQ % 1.44% -0.08% 17.49% 17.57% 9.98% 16.80% -
  Horiz. % 179.84% 177.29% 177.43% 151.02% 128.45% 116.80% 100.00%
EPS 3.00 3.69 3.92 4.29 3.83 2.42 1.04 102.25%
  QoQ % -18.70% -5.87% -8.62% 12.01% 58.26% 132.69% -
  Horiz. % 288.46% 354.81% 376.92% 412.50% 368.27% 232.69% 100.00%
DPS 1.52 0.76 0.76 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 0.2353 0.2428 0.2351 0.2191 0.2197 0.2586 0.2508 -4.15%
  QoQ % -3.09% 3.28% 7.30% -0.27% -15.04% 3.11% -
  Horiz. % 93.82% 96.81% 93.74% 87.36% 87.60% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2600 0.2500 0.2800 0.2500 0.2000 0.1600 -
P/RPS 0.34 0.32 0.31 0.40 0.42 0.37 0.35 -1.91%
  QoQ % 6.25% 3.23% -22.50% -4.76% 13.51% 5.71% -
  Horiz. % 97.14% 91.43% 88.57% 114.29% 120.00% 105.71% 100.00%
P/EPS 7.08 5.35 4.84 4.93 4.94 6.29 11.67 -28.27%
  QoQ % 32.34% 10.54% -1.83% -0.20% -21.46% -46.10% -
  Horiz. % 60.67% 45.84% 41.47% 42.25% 42.33% 53.90% 100.00%
EY 14.12 18.70 20.68 20.30 20.23 15.91 8.57 39.37%
  QoQ % -24.49% -9.57% 1.87% 0.35% 27.15% 85.65% -
  Horiz. % 164.76% 218.20% 241.31% 236.87% 236.06% 185.65% 100.00%
DY 7.14 3.85 4.00 0.00 0.00 0.00 0.00 -
  QoQ % 85.45% -3.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.50% 96.25% 100.00% - - - -
P/NAPS 0.90 0.81 0.81 0.97 0.86 0.59 0.48 51.88%
  QoQ % 11.11% 0.00% -16.49% 12.79% 45.76% 22.92% -
  Horiz. % 187.50% 168.75% 168.75% 202.08% 179.17% 122.92% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.2600 0.2900 0.2600 0.2500 0.2800 0.2200 0.2100 -
P/RPS 0.32 0.36 0.32 0.36 0.47 0.41 0.46 -21.44%
  QoQ % -11.11% 12.50% -11.11% -23.40% 14.63% -10.87% -
  Horiz. % 69.57% 78.26% 69.57% 78.26% 102.17% 89.13% 100.00%
P/EPS 6.58 5.96 5.03 4.40 5.54 6.91 15.32 -42.99%
  QoQ % 10.40% 18.49% 14.32% -20.58% -19.83% -54.90% -
  Horiz. % 42.95% 38.90% 32.83% 28.72% 36.16% 45.10% 100.00%
EY 15.20 16.77 19.88 22.74 18.06 14.46 6.53 75.37%
  QoQ % -9.36% -15.64% -12.58% 25.91% 24.90% 121.44% -
  Horiz. % 232.77% 256.81% 304.44% 348.24% 276.57% 221.44% 100.00%
DY 7.69 3.45 3.85 0.00 0.00 0.00 0.00 -
  QoQ % 122.90% -10.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.74% 89.61% 100.00% - - - -
P/NAPS 0.84 0.91 0.84 0.86 0.97 0.65 0.64 19.82%
  QoQ % -7.69% 8.33% -2.33% -11.34% 49.23% 1.56% -
  Horiz. % 131.25% 142.19% 131.25% 134.38% 151.56% 101.56% 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