Highlights

[AWC] QoQ TTM Result on 2012-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -13.99%    YoY -     -28.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 118,850 112,419 112,918 130,504 139,319 143,367 153,385 -15.57%
  QoQ % 5.72% -0.44% -13.48% -6.33% -2.82% -6.53% -
  Horiz. % 77.48% 73.29% 73.62% 85.08% 90.83% 93.47% 100.00%
PBT 3,378 207 5,232 11,973 13,909 13,856 16,392 -64.94%
  QoQ % 1,531.88% -96.04% -56.30% -13.92% 0.38% -15.47% -
  Horiz. % 20.61% 1.26% 31.92% 73.04% 84.85% 84.53% 100.00%
Tax -628 664 576 -2,259 -2,318 -2,406 -2,680 -61.82%
  QoQ % -194.58% 15.28% 125.50% 2.55% 3.66% 10.22% -
  Horiz. % 23.43% -24.78% -21.49% 84.29% 86.49% 89.78% 100.00%
NP 2,750 871 5,808 9,714 11,591 11,450 13,712 -65.57%
  QoQ % 215.73% -85.00% -40.21% -16.19% 1.23% -16.50% -
  Horiz. % 20.06% 6.35% 42.36% 70.84% 84.53% 83.50% 100.00%
NP to SH 2,859 12 3,800 5,705 6,633 6,620 8,250 -50.50%
  QoQ % 23,725.00% -99.68% -33.39% -13.99% 0.20% -19.76% -
  Horiz. % 34.65% 0.15% 46.06% 69.15% 80.40% 80.24% 100.00%
Tax Rate 18.59 % -320.77 % -11.01 % 18.87 % 16.67 % 17.36 % 16.35 % 8.89%
  QoQ % 105.80% -2,813.44% -158.35% 13.20% -3.97% 6.18% -
  Horiz. % 113.70% -1,961.90% -67.34% 115.41% 101.96% 106.18% 100.00%
Total Cost 116,100 111,548 107,110 120,790 127,728 131,917 139,673 -11.54%
  QoQ % 4.08% 4.14% -11.33% -5.43% -3.18% -5.55% -
  Horiz. % 83.12% 79.86% 76.69% 86.48% 91.45% 94.45% 100.00%
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,632 2.23%
  QoQ % 0.15% -3.87% 3.21% -5.00% 2.17% 7.20% -
  Horiz. % 103.38% 103.23% 107.38% 104.05% 109.52% 107.20% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,378 3,378 3,398 5,652 5,652 7,917 4,519 -17.56%
  QoQ % 0.00% -0.59% -39.88% 0.00% -28.61% 75.20% -
  Horiz. % 74.76% 74.76% 75.20% 125.08% 125.08% 175.20% 100.00%
Div Payout % 118.16 % 28,152.57 % 89.43 % 99.08 % 85.22 % 119.60 % 54.78 % 66.55%
  QoQ % -99.58% 31,380.01% -9.74% 16.26% -28.75% 118.33% -
  Horiz. % 215.70% 51,392.06% 163.25% 180.87% 155.57% 218.33% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,632 2.23%
  QoQ % 0.15% -3.87% 3.21% -5.00% 2.17% 7.20% -
  Horiz. % 103.38% 103.23% 107.38% 104.05% 109.52% 107.20% 100.00%
NOSH 225,549 225,220 226,956 226,999 224,468 226,562 225,442 0.03%
  QoQ % 0.15% -0.76% -0.02% 1.13% -0.92% 0.50% -
  Horiz. % 100.05% 99.90% 100.67% 100.69% 99.57% 100.50% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.31 % 0.77 % 5.14 % 7.44 % 8.32 % 7.99 % 8.94 % -59.27%
  QoQ % 200.00% -85.02% -30.91% -10.58% 4.13% -10.63% -
  Horiz. % 25.84% 8.61% 57.49% 83.22% 93.06% 89.37% 100.00%
ROE 4.09 % 0.02 % 5.23 % 8.11 % 8.95 % 9.13 % 12.20 % -51.58%
  QoQ % 20,350.00% -99.62% -35.51% -9.39% -1.97% -25.16% -
  Horiz. % 33.52% 0.16% 42.87% 66.48% 73.36% 74.84% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.69 49.92 49.75 57.49 62.07 63.28 68.04 -15.61%
  QoQ % 5.55% 0.34% -13.46% -7.38% -1.91% -7.00% -
  Horiz. % 77.44% 73.37% 73.12% 84.49% 91.23% 93.00% 100.00%
EPS 1.27 0.01 1.67 2.51 2.95 2.92 3.66 -50.46%
  QoQ % 12,600.00% -99.40% -33.47% -14.92% 1.03% -20.22% -
  Horiz. % 34.70% 0.27% 45.63% 68.58% 80.60% 79.78% 100.00%
DPS 1.50 1.50 1.50 2.50 2.50 3.50 2.00 -17.38%
  QoQ % 0.00% 0.00% -40.00% 0.00% -28.57% 75.00% -
  Horiz. % 75.00% 75.00% 75.00% 125.00% 125.00% 175.00% 100.00%
NAPS 0.3100 0.3100 0.3200 0.3100 0.3300 0.3200 0.3000 2.20%
  QoQ % 0.00% -3.12% 3.23% -6.06% 3.13% 6.67% -
  Horiz. % 103.33% 103.33% 106.67% 103.33% 110.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.76 37.61 37.78 43.66 46.61 47.96 51.32 -15.58%
  QoQ % 5.72% -0.45% -13.47% -6.33% -2.81% -6.55% -
  Horiz. % 77.47% 73.29% 73.62% 85.07% 90.82% 93.45% 100.00%
EPS 0.96 0.00 1.27 1.91 2.22 2.21 2.76 -50.38%
  QoQ % 0.00% 0.00% -33.51% -13.96% 0.45% -19.93% -
  Horiz. % 34.78% 0.00% 46.01% 69.20% 80.43% 80.07% 100.00%
DPS 1.13 1.13 1.14 1.89 1.89 2.65 1.51 -17.50%
  QoQ % 0.00% -0.88% -39.68% 0.00% -28.68% 75.50% -
  Horiz. % 74.83% 74.83% 75.50% 125.17% 125.17% 175.50% 100.00%
NAPS 0.2339 0.2336 0.2430 0.2354 0.2478 0.2425 0.2263 2.22%
  QoQ % 0.13% -3.87% 3.23% -5.00% 2.19% 7.16% -
  Horiz. % 103.36% 103.23% 107.38% 104.02% 109.50% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2400 0.2300 0.2500 0.2600 0.2500 0.2100 0.2600 -
P/RPS 0.46 0.46 0.50 0.45 0.40 0.33 0.38 13.52%
  QoQ % 0.00% -8.00% 11.11% 12.50% 21.21% -13.16% -
  Horiz. % 121.05% 121.05% 131.58% 118.42% 105.26% 86.84% 100.00%
P/EPS 18.93 4,316.73 14.93 10.35 8.46 7.19 7.10 91.71%
  QoQ % -99.56% 28,813.12% 44.25% 22.34% 17.66% 1.27% -
  Horiz. % 266.62% 60,799.02% 210.28% 145.77% 119.15% 101.27% 100.00%
EY 5.28 0.02 6.70 9.67 11.82 13.91 14.07 -47.82%
  QoQ % 26,300.00% -99.70% -30.71% -18.19% -15.03% -1.14% -
  Horiz. % 37.53% 0.14% 47.62% 68.73% 84.01% 98.86% 100.00%
DY 6.25 6.52 6.00 9.62 10.00 16.67 7.69 -12.86%
  QoQ % -4.14% 8.67% -37.63% -3.80% -40.01% 116.78% -
  Horiz. % 81.27% 84.79% 78.02% 125.10% 130.04% 216.78% 100.00%
P/NAPS 0.77 0.74 0.78 0.84 0.76 0.66 0.87 -7.78%
  QoQ % 4.05% -5.13% -7.14% 10.53% 15.15% -24.14% -
  Horiz. % 88.51% 85.06% 89.66% 96.55% 87.36% 75.86% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.2200 0.2400 0.2500 0.2500 0.2600 0.2500 0.2200 -
P/RPS 0.42 0.48 0.50 0.43 0.42 0.40 0.32 19.78%
  QoQ % -12.50% -4.00% 16.28% 2.38% 5.00% 25.00% -
  Horiz. % 131.25% 150.00% 156.25% 134.38% 131.25% 125.00% 100.00%
P/EPS 17.36 4,504.41 14.93 9.95 8.80 8.56 6.01 102.17%
  QoQ % -99.61% 30,070.19% 50.05% 13.07% 2.80% 42.43% -
  Horiz. % 288.85% 74,948.59% 248.42% 165.56% 146.42% 142.43% 100.00%
EY 5.76 0.02 6.70 10.05 11.37 11.69 16.63 -50.52%
  QoQ % 28,700.00% -99.70% -33.33% -11.61% -2.74% -29.71% -
  Horiz. % 34.64% 0.12% 40.29% 60.43% 68.37% 70.29% 100.00%
DY 6.82 6.25 6.00 10.00 9.62 14.00 9.09 -17.36%
  QoQ % 9.12% 4.17% -40.00% 3.95% -31.29% 54.02% -
  Horiz. % 75.03% 68.76% 66.01% 110.01% 105.83% 154.02% 100.00%
P/NAPS 0.71 0.77 0.78 0.81 0.79 0.78 0.73 -1.83%
  QoQ % -7.79% -1.28% -3.70% 2.53% 1.28% 6.85% -
  Horiz. % 97.26% 105.48% 106.85% 110.96% 108.22% 106.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

524  170  404  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.085+0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.145+0.01 
 ALAM 0.050.00 
 KNM 0.125+0.01 
 VELESTO 0.13+0.015 
 HIBISCS 0.35+0.01 
 MINETEC 0.135+0.01 
 JAKS 0.81+0.05 
 HSI-C9J 0.17-0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers