Highlights

[AWC] YoY Annualized Quarter Result on 2013-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -69.26%    YoY -     111.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,492 151,248 128,640 107,400 101,680 103,676 143,748 10.96%
  YoY % 77.52% 17.57% 19.78% 5.63% -1.93% -27.88% -
  Horiz. % 186.78% 105.22% 89.49% 74.71% 70.73% 72.12% 100.00%
PBT 40,404 8,516 15,440 1,080 -13,148 6,952 17,096 15.40%
  YoY % 374.45% -44.84% 1,329.63% 108.21% -289.13% -59.34% -
  Horiz. % 236.34% 49.81% 90.31% 6.32% -76.91% 40.66% 100.00%
Tax -7,472 -1,660 -1,848 -1,028 -224 -576 -1,672 28.31%
  YoY % -350.12% 10.17% -79.77% -358.93% 61.11% 65.55% -
  Horiz. % 446.89% 99.28% 110.53% 61.48% 13.40% 34.45% 100.00%
NP 32,932 6,856 13,592 52 -13,372 6,376 15,424 13.46%
  YoY % 380.34% -49.56% 26,038.46% 100.39% -309.72% -58.66% -
  Horiz. % 213.51% 44.45% 88.12% 0.34% -86.70% 41.34% 100.00%
NP to SH 21,752 5,016 10,040 1,400 -12,252 2,900 9,420 14.95%
  YoY % 333.65% -50.04% 617.14% 111.43% -522.48% -69.21% -
  Horiz. % 230.91% 53.25% 106.58% 14.86% -130.06% 30.79% 100.00%
Tax Rate 18.49 % 19.49 % 11.97 % 95.19 % - % 8.29 % 9.78 % 11.19%
  YoY % -5.13% 62.82% -87.43% 0.00% 0.00% -15.24% -
  Horiz. % 189.06% 199.28% 122.39% 973.31% 0.00% 84.76% 100.00%
Total Cost 235,560 144,392 115,048 107,348 115,052 97,300 128,324 10.64%
  YoY % 63.14% 25.51% 7.17% -6.70% 18.24% -24.18% -
  Horiz. % 183.57% 112.52% 89.65% 83.65% 89.66% 75.82% 100.00%
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33%
  YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% -
  Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 13,513 13,593 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.59% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.41% 100.00% -
Div Payout % - % - % - % - % - % 468.75 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33%
  YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% -
  Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
NOSH 258,952 223,928 226,126 218,750 225,220 226,562 226,442 2.26%
  YoY % 15.64% -0.97% 3.37% -2.87% -0.59% 0.05% -
  Horiz. % 114.36% 98.89% 99.86% 96.60% 99.46% 100.05% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.27 % 4.53 % 10.57 % 0.05 % -13.15 % 6.15 % 10.73 % 2.26%
  YoY % 170.86% -57.14% 21,040.00% 100.38% -313.82% -42.68% -
  Horiz. % 114.35% 42.22% 98.51% 0.47% -122.55% 57.32% 100.00%
ROE 17.57 % 5.35 % 12.33 % 2.00 % -17.55 % 4.00 % 13.00 % 5.14%
  YoY % 228.41% -56.61% 516.50% 111.40% -538.75% -69.23% -
  Horiz. % 135.15% 41.15% 94.85% 15.38% -135.00% 30.77% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.68 67.54 56.89 49.10 45.15 45.76 63.48 8.51%
  YoY % 53.51% 18.72% 15.87% 8.75% -1.33% -27.91% -
  Horiz. % 163.33% 106.40% 89.62% 77.35% 71.12% 72.09% 100.00%
EPS 8.40 2.24 4.44 0.64 -5.44 1.28 4.16 12.41%
  YoY % 275.00% -49.55% 593.75% 111.76% -525.00% -69.23% -
  Horiz. % 201.92% 53.85% 106.73% 15.38% -130.77% 30.77% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 0.3200 6.91%
  YoY % 14.08% 16.39% 12.50% 3.23% -3.12% 0.00% -
  Horiz. % 149.38% 130.94% 112.50% 100.00% 96.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 89.81 50.59 43.03 35.93 34.01 34.68 48.08 10.96%
  YoY % 77.53% 17.57% 19.76% 5.65% -1.93% -27.87% -
  Horiz. % 186.79% 105.22% 89.50% 74.73% 70.74% 72.13% 100.00%
EPS 7.28 1.68 3.36 0.47 -4.10 0.97 3.15 14.97%
  YoY % 333.33% -50.00% 614.89% 111.46% -522.68% -69.21% -
  Horiz. % 231.11% 53.33% 106.67% 14.92% -130.16% 30.79% 100.00%
DPS 0.00 0.00 0.00 0.00 4.52 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.34% 100.00% -
NAPS 0.4140 0.3138 0.2723 0.2342 0.2335 0.2425 0.2424 9.32%
  YoY % 31.93% 15.24% 16.27% 0.30% -3.71% 0.04% -
  Horiz. % 170.79% 129.46% 112.33% 96.62% 96.33% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 0.2600 -
P/RPS 0.76 0.58 0.63 0.51 0.51 0.46 0.41 10.82%
  YoY % 31.03% -7.94% 23.53% 0.00% 10.87% 12.20% -
  Horiz. % 185.37% 141.46% 153.66% 124.39% 124.39% 112.20% 100.00%
P/EPS 9.35 17.41 8.11 39.06 -4.23 16.41 6.25 6.94%
  YoY % -46.30% 114.67% -79.24% 1,023.40% -125.78% 162.56% -
  Horiz. % 149.60% 278.56% 129.76% 624.96% -67.68% 262.56% 100.00%
EY 10.70 5.74 12.33 2.56 -23.65 6.10 16.00 -6.48%
  YoY % 86.41% -53.45% 381.64% 110.82% -487.70% -61.87% -
  Horiz. % 66.88% 35.88% 77.06% 16.00% -147.81% 38.12% 100.00%
DY 0.00 0.00 0.00 0.00 26.09 28.57 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.32% 100.00% -
P/NAPS 1.64 0.93 1.00 0.78 0.74 0.66 0.81 12.46%
  YoY % 76.34% -7.00% 28.21% 5.41% 12.12% -18.52% -
  Horiz. % 202.47% 114.81% 123.46% 96.30% 91.36% 81.48% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 0.2900 -
P/RPS 0.86 0.61 0.62 0.56 0.53 0.55 0.46 10.98%
  YoY % 40.98% -1.61% 10.71% 5.66% -3.64% 19.57% -
  Horiz. % 186.96% 132.61% 134.78% 121.74% 115.22% 119.57% 100.00%
P/EPS 10.60 18.30 8.00 42.97 -4.41 19.53 6.97 7.23%
  YoY % -42.08% 128.75% -81.38% 1,074.38% -122.58% 180.20% -
  Horiz. % 152.08% 262.55% 114.78% 616.50% -63.27% 280.20% 100.00%
EY 9.44 5.46 12.51 2.33 -22.67 5.12 14.34 -6.73%
  YoY % 72.89% -56.35% 436.91% 110.28% -542.77% -64.30% -
  Horiz. % 65.83% 38.08% 87.24% 16.25% -158.09% 35.70% 100.00%
DY 0.00 0.00 0.00 0.00 25.00 24.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.17% 100.00% -
P/NAPS 1.86 0.98 0.99 0.86 0.77 0.78 0.91 12.64%
  YoY % 89.80% -1.01% 15.12% 11.69% -1.28% -14.29% -
  Horiz. % 204.40% 107.69% 108.79% 94.51% 84.62% 85.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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