Highlights

[AWC] YoY Annualized Quarter Result on 2009-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     281.32%    YoY -     383.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 101,680 103,676 143,748 144,268 74,424 96,192 77,880 4.54%
  YoY % -1.93% -27.88% -0.36% 93.85% -22.63% 23.51% -
  Horiz. % 130.56% 133.12% 184.58% 185.24% 95.56% 123.51% 100.00%
PBT -13,148 6,952 17,096 21,388 -7,496 4,804 7,140 -
  YoY % -289.13% -59.34% -20.07% 385.33% -256.04% -32.72% -
  Horiz. % -184.15% 97.37% 239.44% 299.55% -104.99% 67.28% 100.00%
Tax -224 -576 -1,672 -5,004 -204 -2,732 -2,032 -30.73%
  YoY % 61.11% 65.55% 66.59% -2,352.94% 92.53% -34.45% -
  Horiz. % 11.02% 28.35% 82.28% 246.26% 10.04% 134.45% 100.00%
NP -13,372 6,376 15,424 16,384 -7,700 2,072 5,108 -
  YoY % -309.72% -58.66% -5.86% 312.78% -471.62% -59.44% -
  Horiz. % -261.79% 124.82% 301.96% 320.75% -150.74% 40.56% 100.00%
NP to SH -12,252 2,900 9,420 12,168 -4,292 3,232 5,344 -
  YoY % -522.48% -69.21% -22.58% 383.50% -232.80% -39.52% -
  Horiz. % -229.27% 54.27% 176.27% 227.69% -80.31% 60.48% 100.00%
Tax Rate - % 8.29 % 9.78 % 23.40 % - % 56.87 % 28.46 % -
  YoY % 0.00% -15.24% -58.21% 0.00% 0.00% 99.82% -
  Horiz. % 0.00% 29.13% 34.36% 82.22% 0.00% 199.82% 100.00%
Total Cost 115,052 97,300 128,324 127,884 82,124 94,120 72,772 7.93%
  YoY % 18.24% -24.18% 0.34% 55.72% -12.75% 29.34% -
  Horiz. % 158.10% 133.71% 176.34% 175.73% 112.85% 129.34% 100.00%
Net Worth 69,818 72,499 72,461 77,185 66,206 65,088 62,193 1.94%
  YoY % -3.70% 0.05% -6.12% 16.58% 1.72% 4.66% -
  Horiz. % 112.26% 116.57% 116.51% 124.11% 106.45% 104.66% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,513 13,593 - - - - - -
  YoY % -0.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.41% 100.00% - - - - -
Div Payout % - % 468.75 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,818 72,499 72,461 77,185 66,206 65,088 62,193 1.94%
  YoY % -3.70% 0.05% -6.12% 16.58% 1.72% 4.66% -
  Horiz. % 112.26% 116.57% 116.51% 124.11% 106.45% 104.66% 100.00%
NOSH 225,220 226,562 226,442 227,014 228,297 224,444 230,344 -0.37%
  YoY % -0.59% 0.05% -0.25% -0.56% 1.72% -2.56% -
  Horiz. % 97.78% 98.36% 98.31% 98.55% 99.11% 97.44% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -13.15 % 6.15 % 10.73 % 11.36 % -10.35 % 2.15 % 6.56 % -
  YoY % -313.82% -42.68% -5.55% 209.76% -581.40% -67.23% -
  Horiz. % -200.46% 93.75% 163.57% 173.17% -157.77% 32.77% 100.00%
ROE -17.55 % 4.00 % 13.00 % 15.76 % -6.48 % 4.97 % 8.59 % -
  YoY % -538.75% -69.23% -17.51% 343.21% -230.38% -42.14% -
  Horiz. % -204.31% 46.57% 151.34% 183.47% -75.44% 57.86% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.15 45.76 63.48 63.55 32.60 42.86 33.81 4.93%
  YoY % -1.33% -27.91% -0.11% 94.94% -23.94% 26.77% -
  Horiz. % 133.54% 135.34% 187.76% 187.96% 96.42% 126.77% 100.00%
EPS -5.44 1.28 4.16 5.36 -1.88 1.44 2.32 -
  YoY % -525.00% -69.23% -22.39% 385.11% -230.56% -37.93% -
  Horiz. % -234.48% 55.17% 179.31% 231.03% -81.03% 62.07% 100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.3100 0.3200 0.3200 0.3400 0.2900 0.2900 0.2700 2.33%
  YoY % -3.12% 0.00% -5.88% 17.24% 0.00% 7.41% -
  Horiz. % 114.81% 118.52% 118.52% 125.93% 107.41% 107.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.00 34.67 48.07 48.25 24.89 32.17 26.04 4.54%
  YoY % -1.93% -27.88% -0.37% 93.85% -22.63% 23.54% -
  Horiz. % 130.57% 133.14% 184.60% 185.29% 95.58% 123.54% 100.00%
EPS -4.10 0.97 3.15 4.07 -1.44 1.08 1.79 -
  YoY % -522.68% -69.21% -22.60% 382.64% -233.33% -39.66% -
  Horiz. % -229.05% 54.19% 175.98% 227.37% -80.45% 60.34% 100.00%
DPS 4.52 4.55 0.00 0.00 0.00 0.00 0.00 -
  YoY % -0.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.34% 100.00% - - - - -
NAPS 0.2335 0.2425 0.2423 0.2581 0.2214 0.2177 0.2080 1.94%
  YoY % -3.71% 0.08% -6.12% 16.58% 1.70% 4.66% -
  Horiz. % 112.26% 116.59% 116.49% 124.09% 106.44% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2300 0.2100 0.2600 0.2000 0.1000 0.2700 0.2300 -
P/RPS 0.51 0.46 0.41 0.31 0.31 0.63 0.68 -4.68%
  YoY % 10.87% 12.20% 32.26% 0.00% -50.79% -7.35% -
  Horiz. % 75.00% 67.65% 60.29% 45.59% 45.59% 92.65% 100.00%
P/EPS -4.23 16.41 6.25 3.73 -5.32 18.75 9.91 -
  YoY % -125.78% 162.56% 67.56% 170.11% -128.37% 89.20% -
  Horiz. % -42.68% 165.59% 63.07% 37.64% -53.68% 189.20% 100.00%
EY -23.65 6.10 16.00 26.80 -18.80 5.33 10.09 -
  YoY % -487.70% -61.87% -40.30% 242.55% -452.72% -47.18% -
  Horiz. % -234.39% 60.46% 158.57% 265.61% -186.32% 52.82% 100.00%
DY 26.09 28.57 0.00 0.00 0.00 0.00 0.00 -
  YoY % -8.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.32% 100.00% - - - - -
P/NAPS 0.74 0.66 0.81 0.59 0.34 0.93 0.85 -2.28%
  YoY % 12.12% -18.52% 37.29% 73.53% -63.44% 9.41% -
  Horiz. % 87.06% 77.65% 95.29% 69.41% 40.00% 109.41% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 26/11/08 29/11/07 29/11/06 -
Price 0.2400 0.2500 0.2900 0.2200 0.0900 0.2700 0.2800 -
P/RPS 0.53 0.55 0.46 0.35 0.28 0.63 0.83 -7.20%
  YoY % -3.64% 19.57% 31.43% 25.00% -55.56% -24.10% -
  Horiz. % 63.86% 66.27% 55.42% 42.17% 33.73% 75.90% 100.00%
P/EPS -4.41 19.53 6.97 4.10 -4.79 18.75 12.07 -
  YoY % -122.58% 180.20% 70.00% 185.59% -125.55% 55.34% -
  Horiz. % -36.54% 161.81% 57.75% 33.97% -39.69% 155.34% 100.00%
EY -22.67 5.12 14.34 24.36 -20.89 5.33 8.29 -
  YoY % -542.77% -64.30% -41.13% 216.61% -491.93% -35.71% -
  Horiz. % -273.46% 61.76% 172.98% 293.85% -251.99% 64.29% 100.00%
DY 25.00 24.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 4.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.17% 100.00% - - - - -
P/NAPS 0.77 0.78 0.91 0.65 0.31 0.93 1.04 -4.88%
  YoY % -1.28% -14.29% 40.00% 109.68% -66.67% -10.58% -
  Horiz. % 74.04% 75.00% 87.50% 62.50% 29.81% 89.42% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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