Highlights

[AWC] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     113.70%    YoY -     -52.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 196,010 125,938 100,094 121,086 109,220 137,354 132,328 6.76%
  YoY % 55.64% 25.82% -17.34% 10.86% -20.48% 3.80% -
  Horiz. % 148.12% 95.17% 75.64% 91.50% 82.54% 103.80% 100.00%
PBT 18,550 18,258 1,036 3,452 7,158 12,124 26,868 -5.99%
  YoY % 1.60% 1,662.36% -69.99% -51.77% -40.96% -54.88% -
  Horiz. % 69.04% 67.95% 3.86% 12.85% 26.64% 45.12% 100.00%
Tax -4,304 -1,458 -1,326 -3,072 -664 -1,390 -6,278 -6.10%
  YoY % -195.20% -9.95% 56.84% -362.65% 52.23% 77.86% -
  Horiz. % 68.56% 23.22% 21.12% 48.93% 10.58% 22.14% 100.00%
NP 14,246 16,800 -290 380 6,494 10,734 20,590 -5.95%
  YoY % -15.20% 5,893.10% -176.32% -94.15% -39.50% -47.87% -
  Horiz. % 69.19% 81.59% -1.41% 1.85% 31.54% 52.13% 100.00%
NP to SH 10,002 10,022 1,780 1,678 3,560 6,794 12,278 -3.36%
  YoY % -0.20% 463.03% 6.08% -52.87% -47.60% -44.67% -
  Horiz. % 81.46% 81.63% 14.50% 13.67% 28.99% 55.33% 100.00%
Tax Rate 23.20 % 7.99 % 127.99 % 88.99 % 9.28 % 11.46 % 23.37 % -0.12%
  YoY % 190.36% -93.76% 43.83% 858.94% -19.02% -50.96% -
  Horiz. % 99.27% 34.19% 547.67% 380.79% 39.71% 49.04% 100.00%
Total Cost 181,764 109,138 100,384 120,706 102,726 126,620 111,738 8.44%
  YoY % 66.55% 8.72% -16.84% 17.50% -18.87% 13.32% -
  Horiz. % 162.67% 97.67% 89.84% 108.03% 91.93% 113.32% 100.00%
Net Worth 104,107 85,773 73,025 70,294 74,354 70,204 65,694 7.97%
  YoY % 21.37% 17.46% 3.89% -5.46% 5.91% 6.87% -
  Horiz. % 158.47% 130.57% 111.16% 107.00% 113.18% 106.87% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 6,802 6,759 4,529 - -
  YoY % 0.00% 0.00% 0.00% 0.64% 49.24% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.19% 149.24% 100.00% -
Div Payout % - % - % - % 405.41 % 189.87 % 66.67 % - % -
  YoY % 0.00% 0.00% 0.00% 113.52% 184.79% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 608.08% 284.79% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 104,107 85,773 73,025 70,294 74,354 70,204 65,694 7.97%
  YoY % 21.37% 17.46% 3.89% -5.46% 5.91% 6.87% -
  Horiz. % 158.47% 130.57% 111.16% 107.00% 113.18% 106.87% 100.00%
NOSH 240,432 225,720 228,205 226,756 225,316 226,466 226,531 1.00%
  YoY % 6.52% -1.09% 0.64% 0.64% -0.51% -0.03% -
  Horiz. % 106.14% 99.64% 100.74% 100.10% 99.46% 99.97% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.27 % 13.34 % -0.29 % 0.31 % 5.95 % 7.81 % 15.56 % -11.91%
  YoY % -45.50% 4,700.00% -193.55% -94.79% -23.82% -49.81% -
  Horiz. % 46.72% 85.73% -1.86% 1.99% 38.24% 50.19% 100.00%
ROE 9.61 % 11.68 % 2.44 % 2.39 % 4.79 % 9.68 % 18.69 % -10.49%
  YoY % -17.72% 378.69% 2.09% -50.10% -50.52% -48.21% -
  Horiz. % 51.42% 62.49% 13.06% 12.79% 25.63% 51.79% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.52 55.79 43.86 53.40 48.47 60.65 58.41 5.71%
  YoY % 46.12% 27.20% -17.87% 10.17% -20.08% 3.83% -
  Horiz. % 139.57% 95.51% 75.09% 91.42% 82.98% 103.83% 100.00%
EPS 4.16 4.44 0.78 0.74 1.58 3.00 5.42 -4.31%
  YoY % -6.31% 469.23% 5.41% -53.16% -47.33% -44.65% -
  Horiz. % 76.75% 81.92% 14.39% 13.65% 29.15% 55.35% 100.00%
DPS 0.00 0.00 0.00 3.00 3.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 150.00% 100.00% -
NAPS 0.4330 0.3800 0.3200 0.3100 0.3300 0.3100 0.2900 6.91%
  YoY % 13.95% 18.75% 3.23% -6.06% 6.45% 6.90% -
  Horiz. % 149.31% 131.03% 110.34% 106.90% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.58 42.13 33.49 40.51 36.54 45.95 44.27 6.77%
  YoY % 55.66% 25.80% -17.33% 10.86% -20.48% 3.79% -
  Horiz. % 148.14% 95.17% 75.65% 91.51% 82.54% 103.79% 100.00%
EPS 3.35 3.35 0.60 0.56 1.19 2.27 4.11 -3.35%
  YoY % 0.00% 458.33% 7.14% -52.94% -47.58% -44.77% -
  Horiz. % 81.51% 81.51% 14.60% 13.63% 28.95% 55.23% 100.00%
DPS 0.00 0.00 0.00 2.28 2.26 1.52 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.88% 48.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 148.68% 100.00% -
NAPS 0.3483 0.2870 0.2443 0.2352 0.2488 0.2349 0.2198 7.97%
  YoY % 21.36% 17.48% 3.87% -5.47% 5.92% 6.87% -
  Horiz. % 158.46% 130.57% 111.15% 107.01% 113.19% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3900 0.3000 0.2750 0.2400 0.2500 0.2800 0.2500 -
P/RPS 0.48 0.54 0.63 0.45 0.52 0.46 0.43 1.85%
  YoY % -11.11% -14.29% 40.00% -13.46% 13.04% 6.98% -
  Horiz. % 111.63% 125.58% 146.51% 104.65% 120.93% 106.98% 100.00%
P/EPS 9.38 6.76 35.26 32.43 15.82 9.33 4.61 12.56%
  YoY % 38.76% -80.83% 8.73% 104.99% 69.56% 102.39% -
  Horiz. % 203.47% 146.64% 764.86% 703.47% 343.17% 202.39% 100.00%
EY 10.67 14.80 2.84 3.08 6.32 10.71 21.68 -11.14%
  YoY % -27.91% 421.13% -7.79% -51.27% -40.99% -50.60% -
  Horiz. % 49.22% 68.27% 13.10% 14.21% 29.15% 49.40% 100.00%
DY 0.00 0.00 0.00 12.50 12.00 7.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 4.17% 68.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 175.07% 168.07% 100.00% -
P/NAPS 0.90 0.79 0.86 0.77 0.76 0.90 0.86 0.76%
  YoY % 13.92% -8.14% 11.69% 1.32% -15.56% 4.65% -
  Horiz. % 104.65% 91.86% 100.00% 89.53% 88.37% 104.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 -
Price 0.4350 0.3350 0.2850 0.2200 0.2600 0.2600 0.2800 -
P/RPS 0.53 0.60 0.65 0.41 0.54 0.43 0.48 1.66%
  YoY % -11.67% -7.69% 58.54% -24.07% 25.58% -10.42% -
  Horiz. % 110.42% 125.00% 135.42% 85.42% 112.50% 89.58% 100.00%
P/EPS 10.46 7.55 36.54 29.73 16.46 8.67 5.17 12.46%
  YoY % 38.54% -79.34% 22.91% 80.62% 89.85% 67.70% -
  Horiz. % 202.32% 146.03% 706.77% 575.05% 318.38% 167.70% 100.00%
EY 9.56 13.25 2.74 3.36 6.08 11.54 19.36 -11.09%
  YoY % -27.85% 383.58% -18.45% -44.74% -47.31% -40.39% -
  Horiz. % 49.38% 68.44% 14.15% 17.36% 31.40% 59.61% 100.00%
DY 0.00 0.00 0.00 13.64 11.54 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 18.20% 50.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 177.37% 150.07% 100.00% -
P/NAPS 1.00 0.88 0.89 0.71 0.79 0.84 0.97 0.51%
  YoY % 13.64% -1.12% 25.35% -10.13% -5.95% -13.40% -
  Horiz. % 103.09% 90.72% 91.75% 73.20% 81.44% 86.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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