Highlights

[AWC] QoQ TTM Result on 2014-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -52.41%    YoY -     -57.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 132,492 124,880 119,570 114,422 134,405 146,331 144,901 -5.78%
  QoQ % 6.10% 4.44% 4.50% -14.87% -8.15% 0.99% -
  Horiz. % 91.44% 86.18% 82.52% 78.97% 92.76% 100.99% 100.00%
PBT 22,521 17,499 13,909 4,301 8,442 13,207 9,650 75.67%
  QoQ % 28.70% 25.81% 223.39% -49.05% -36.08% 36.86% -
  Horiz. % 233.38% 181.34% 144.13% 44.57% 87.48% 136.86% 100.00%
Tax -3,768 -3,907 -3,702 -2,485 -2,866 -3,940 -3,739 0.51%
  QoQ % 3.56% -5.54% -48.97% 13.29% 27.26% -5.38% -
  Horiz. % 100.78% 104.49% 99.01% 66.46% 76.65% 105.38% 100.00%
NP 18,753 13,592 10,207 1,816 5,576 9,267 5,911 115.46%
  QoQ % 37.97% 33.16% 462.06% -67.43% -39.83% 56.78% -
  Horiz. % 317.26% 229.94% 172.68% 30.72% 94.33% 156.78% 100.00%
NP to SH 11,297 9,335 7,175 2,105 4,423 7,786 4,373 87.95%
  QoQ % 21.02% 30.10% 240.86% -52.41% -43.19% 78.05% -
  Horiz. % 258.34% 213.47% 164.08% 48.14% 101.14% 178.05% 100.00%
Tax Rate 16.73 % 22.33 % 26.62 % 57.78 % 33.95 % 29.83 % 38.75 % -42.79%
  QoQ % -25.08% -16.12% -53.93% 70.19% 13.81% -23.02% -
  Horiz. % 43.17% 57.63% 68.70% 149.11% 87.61% 76.98% 100.00%
Total Cost 113,739 111,288 109,363 112,606 128,829 137,064 138,990 -12.48%
  QoQ % 2.20% 1.76% -2.88% -12.59% -6.01% -1.39% -
  Horiz. % 81.83% 80.07% 78.68% 81.02% 92.69% 98.61% 100.00%
Net Worth 85,654 81,405 78,919 70,399 71,999 69,999 72,409 11.82%
  QoQ % 5.22% 3.15% 12.10% -2.22% 2.86% -3.33% -
  Horiz. % 118.29% 112.42% 108.99% 97.23% 99.43% 96.67% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 0 0 0 0 2,245 2,245 5,623 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -60.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.93% 39.93% 100.00%
Div Payout % - % - % - % - % 50.77 % 28.84 % 128.61 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 76.04% -77.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.48% 22.42% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,654 81,405 78,919 70,399 71,999 69,999 72,409 11.82%
  QoQ % 5.22% 3.15% 12.10% -2.22% 2.86% -3.33% -
  Horiz. % 118.29% 112.42% 108.99% 97.23% 99.43% 96.67% 100.00%
NOSH 225,405 226,126 225,485 220,000 225,000 218,750 226,279 -0.26%
  QoQ % -0.32% 0.28% 2.49% -2.22% 2.86% -3.33% -
  Horiz. % 99.61% 99.93% 99.65% 97.23% 99.43% 96.67% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.15 % 10.88 % 8.54 % 1.59 % 4.15 % 6.33 % 4.08 % 128.60%
  QoQ % 30.06% 27.40% 437.11% -61.69% -34.44% 55.15% -
  Horiz. % 346.81% 266.67% 209.31% 38.97% 101.72% 155.15% 100.00%
ROE 13.19 % 11.47 % 9.09 % 2.99 % 6.14 % 11.12 % 6.04 % 68.08%
  QoQ % 15.00% 26.18% 204.01% -51.30% -44.78% 84.11% -
  Horiz. % 218.38% 189.90% 150.50% 49.50% 101.66% 184.11% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.78 55.23 53.03 52.01 59.74 66.89 64.04 -5.54%
  QoQ % 6.43% 4.15% 1.96% -12.94% -10.69% 4.45% -
  Horiz. % 91.79% 86.24% 82.81% 81.21% 93.29% 104.45% 100.00%
EPS 5.01 4.13 3.18 0.96 1.97 3.56 1.93 88.55%
  QoQ % 21.31% 29.87% 231.25% -51.27% -44.66% 84.46% -
  Horiz. % 259.59% 213.99% 164.77% 49.74% 102.07% 184.46% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.03 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.91% -58.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 40.00% 41.20% 100.00%
NAPS 0.3800 0.3600 0.3500 0.3200 0.3200 0.3200 0.3200 12.10%
  QoQ % 5.56% 2.86% 9.38% 0.00% 0.00% 0.00% -
  Horiz. % 118.75% 112.50% 109.38% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.39 41.84 40.07 38.34 45.04 49.03 48.55 -5.78%
  QoQ % 6.09% 4.42% 4.51% -14.88% -8.14% 0.99% -
  Horiz. % 91.43% 86.18% 82.53% 78.97% 92.77% 100.99% 100.00%
EPS 3.79 3.13 2.40 0.71 1.48 2.61 1.47 87.70%
  QoQ % 21.09% 30.42% 238.03% -52.03% -43.30% 77.55% -
  Horiz. % 257.82% 212.93% 163.27% 48.30% 100.68% 177.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 0.75 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -60.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.89% 39.89% 100.00%
NAPS 0.2870 0.2728 0.2644 0.2359 0.2413 0.2346 0.2426 11.82%
  QoQ % 5.21% 3.18% 12.08% -2.24% 2.86% -3.30% -
  Horiz. % 118.30% 112.45% 108.99% 97.24% 99.46% 96.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3000 0.3600 0.2650 0.2700 0.2750 0.2500 0.2400 -
P/RPS 0.51 0.65 0.50 0.52 0.46 0.37 0.37 23.78%
  QoQ % -21.54% 30.00% -3.85% 13.04% 24.32% 0.00% -
  Horiz. % 137.84% 175.68% 135.14% 140.54% 124.32% 100.00% 100.00%
P/EPS 5.99 8.72 8.33 28.22 13.99 7.02 12.42 -38.42%
  QoQ % -31.31% 4.68% -70.48% 101.72% 99.29% -43.48% -
  Horiz. % 48.23% 70.21% 67.07% 227.21% 112.64% 56.52% 100.00%
EY 16.71 11.47 12.01 3.54 7.15 14.24 8.05 62.51%
  QoQ % 45.68% -4.50% 239.27% -50.49% -49.79% 76.89% -
  Horiz. % 207.58% 142.48% 149.19% 43.98% 88.82% 176.89% 100.00%
DY 0.00 0.00 0.00 0.00 3.63 4.11 10.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.68% -60.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 34.84% 39.44% 100.00%
P/NAPS 0.79 1.00 0.76 0.84 0.86 0.78 0.75 3.51%
  QoQ % -21.00% 31.58% -9.52% -2.33% 10.26% 4.00% -
  Horiz. % 105.33% 133.33% 101.33% 112.00% 114.67% 104.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 -
Price 0.3350 0.3550 0.2950 0.2650 0.2850 0.2750 0.2450 -
P/RPS 0.57 0.64 0.56 0.51 0.48 0.41 0.38 30.94%
  QoQ % -10.94% 14.29% 9.80% 6.25% 17.07% 7.89% -
  Horiz. % 150.00% 168.42% 147.37% 134.21% 126.32% 107.89% 100.00%
P/EPS 6.68 8.60 9.27 27.70 14.50 7.73 12.68 -34.70%
  QoQ % -22.33% -7.23% -66.53% 91.03% 87.58% -39.04% -
  Horiz. % 52.68% 67.82% 73.11% 218.45% 114.35% 60.96% 100.00%
EY 14.96 11.63 10.79 3.61 6.90 12.94 7.89 53.01%
  QoQ % 28.63% 7.78% 198.89% -47.68% -46.68% 64.01% -
  Horiz. % 189.61% 147.40% 136.76% 45.75% 87.45% 164.01% 100.00%
DY 0.00 0.00 0.00 0.00 3.50 3.73 10.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.17% -63.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 34.31% 36.57% 100.00%
P/NAPS 0.88 0.99 0.84 0.83 0.89 0.86 0.77 9.28%
  QoQ % -11.11% 17.86% 1.20% -6.74% 3.49% 11.69% -
  Horiz. % 114.29% 128.57% 109.09% 107.79% 115.58% 111.69% 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.
 


 

261  314  534  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers