Highlights

[AWC] YoY Cumulative Quarter Result on 2013-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     34.01%    YoY -     19.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 248,532 128,017 119,506 145,000 112,917 153,386 184,754 5.06%
  YoY % 94.14% 7.12% -17.58% 28.41% -26.38% -16.98% -
  Horiz. % 134.52% 69.29% 64.68% 78.48% 61.12% 83.02% 100.00%
PBT 30,045 12,824 13,753 9,715 5,232 16,390 27,082 1.74%
  YoY % 134.29% -6.75% 41.56% 85.68% -68.08% -39.48% -
  Horiz. % 110.94% 47.35% 50.78% 35.87% 19.32% 60.52% 100.00%
Tax -6,450 -1,108 -3,793 -4,127 577 -2,679 -4,973 4.43%
  YoY % -482.13% 70.79% 8.09% -815.25% 121.54% 46.13% -
  Horiz. % 129.70% 22.28% 76.27% 82.99% -11.60% 53.87% 100.00%
NP 23,595 11,716 9,960 5,588 5,809 13,711 22,109 1.09%
  YoY % 101.39% 17.63% 78.24% -3.80% -57.63% -37.98% -
  Horiz. % 106.72% 52.99% 45.05% 25.27% 26.27% 62.02% 100.00%
NP to SH 17,127 8,082 6,952 4,555 3,800 8,249 11,819 6.37%
  YoY % 111.92% 16.25% 52.62% 19.87% -53.93% -30.21% -
  Horiz. % 144.91% 68.38% 58.82% 38.54% 32.15% 69.79% 100.00%
Tax Rate 21.47 % 8.64 % 27.58 % 42.48 % -11.03 % 16.35 % 18.36 % 2.64%
  YoY % 148.50% -68.67% -35.08% 485.13% -167.46% -10.95% -
  Horiz. % 116.94% 47.06% 150.22% 231.37% -60.08% 89.05% 100.00%
Total Cost 224,937 116,301 109,546 139,412 107,108 139,675 162,645 5.55%
  YoY % 93.41% 6.17% -21.42% 30.16% -23.32% -14.12% -
  Horiz. % 138.30% 71.51% 67.35% 85.72% 65.85% 85.88% 100.00%
Net Worth 114,545 91,532 79,195 72,115 71,952 67,614 70,130 8.51%
  YoY % 25.14% 15.58% 9.82% 0.23% 6.42% -3.59% -
  Horiz. % 163.33% 130.52% 112.93% 102.83% 102.60% 96.41% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,211 - - - 3,372 4,507 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.18% 0.00% -
  Horiz. % 137.81% 0.00% 0.00% 0.00% 74.82% 100.00% -
Div Payout % 36.27 % - % - % - % 88.76 % 54.64 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 62.45% 0.00% -
  Horiz. % 66.38% 0.00% 0.00% 0.00% 162.45% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 114,545 91,532 79,195 72,115 71,952 67,614 70,130 8.51%
  YoY % 25.14% 15.58% 9.82% 0.23% 6.42% -3.59% -
  Horiz. % 163.33% 130.52% 112.93% 102.83% 102.60% 96.41% 100.00%
NOSH 248,472 225,449 225,628 225,360 224,852 225,442 226,228 1.57%
  YoY % 10.21% -0.08% 0.12% 0.23% -0.26% -0.35% -
  Horiz. % 109.83% 99.66% 99.74% 99.62% 99.39% 99.65% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.49 % 9.15 % 8.33 % 3.85 % 5.14 % 8.94 % 11.97 % -3.79%
  YoY % 3.72% 9.84% 116.36% -25.10% -42.51% -25.31% -
  Horiz. % 79.28% 76.44% 69.59% 32.16% 42.94% 74.69% 100.00%
ROE 14.95 % 8.83 % 8.78 % 6.32 % 5.28 % 12.20 % 16.85 % -1.97%
  YoY % 69.31% 0.57% 38.92% 19.70% -56.72% -27.60% -
  Horiz. % 88.72% 52.40% 52.11% 37.51% 31.34% 72.40% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.02 56.78 52.97 64.34 50.22 68.06 81.67 3.43%
  YoY % 76.15% 7.19% -17.67% 28.12% -26.21% -16.66% -
  Horiz. % 122.47% 69.52% 64.86% 78.78% 61.49% 83.34% 100.00%
EPS 6.89 3.59 3.09 2.00 1.69 3.66 5.22 4.73%
  YoY % 91.92% 16.18% 54.50% 18.34% -53.83% -29.89% -
  Horiz. % 131.99% 68.77% 59.20% 38.31% 32.38% 70.11% 100.00%
DPS 2.50 0.00 0.00 0.00 1.50 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 75.00% 100.00% -
NAPS 0.4610 0.4060 0.3510 0.3200 0.3200 0.3000 0.3100 6.83%
  YoY % 13.55% 15.67% 9.69% 0.00% 6.67% -3.23% -
  Horiz. % 148.71% 130.97% 113.23% 103.23% 103.23% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,084
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.10 42.80 39.96 48.48 37.75 51.29 61.77 5.06%
  YoY % 94.16% 7.11% -17.57% 28.42% -26.40% -16.97% -
  Horiz. % 134.53% 69.29% 64.69% 78.48% 61.11% 83.03% 100.00%
EPS 5.73 2.70 2.32 1.52 1.27 2.76 3.95 6.39%
  YoY % 112.22% 16.38% 52.63% 19.69% -53.99% -30.13% -
  Horiz. % 145.06% 68.35% 58.73% 38.48% 32.15% 69.87% 100.00%
DPS 2.08 0.00 0.00 0.00 1.13 1.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.17% 0.00% -
  Horiz. % 137.75% 0.00% 0.00% 0.00% 74.83% 100.00% -
NAPS 0.3830 0.3060 0.2648 0.2411 0.2406 0.2261 0.2345 8.51%
  YoY % 25.16% 15.56% 9.83% 0.21% 6.41% -3.58% -
  Horiz. % 163.33% 130.49% 112.92% 102.81% 102.60% 96.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8050 0.3600 0.2650 0.2400 0.2500 0.2600 0.2500 -
P/RPS 0.80 0.63 0.50 0.37 0.50 0.38 0.31 17.10%
  YoY % 26.98% 26.00% 35.14% -26.00% 31.58% 22.58% -
  Horiz. % 258.06% 203.23% 161.29% 119.35% 161.29% 122.58% 100.00%
P/EPS 11.68 10.04 8.60 11.87 14.79 7.09 4.79 16.00%
  YoY % 16.33% 16.74% -27.55% -19.74% 108.60% 48.02% -
  Horiz. % 243.84% 209.60% 179.54% 247.81% 308.77% 148.02% 100.00%
EY 8.56 9.96 11.63 8.42 6.76 14.10 20.90 -13.81%
  YoY % -14.06% -14.36% 38.12% 24.56% -52.06% -32.54% -
  Horiz. % 40.96% 47.66% 55.65% 40.29% 32.34% 67.46% 100.00%
DY 3.11 0.00 0.00 0.00 6.00 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.98% 0.00% -
  Horiz. % 40.44% 0.00% 0.00% 0.00% 78.02% 100.00% -
P/NAPS 1.75 0.89 0.75 0.75 0.78 0.81 0.81 13.69%
  YoY % 96.63% 18.67% 0.00% -3.85% -3.70% 0.00% -
  Horiz. % 216.05% 109.88% 92.59% 92.59% 96.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 0.8550 0.2950 0.2950 0.2450 0.2500 0.2200 0.2600 -
P/RPS 0.85 0.52 0.56 0.38 0.50 0.32 0.32 17.66%
  YoY % 63.46% -7.14% 47.37% -24.00% 56.25% 0.00% -
  Horiz. % 265.63% 162.50% 175.00% 118.75% 156.25% 100.00% 100.00%
P/EPS 12.40 8.23 9.57 12.12 14.79 6.00 4.98 16.41%
  YoY % 50.67% -14.00% -21.04% -18.05% 146.50% 20.48% -
  Horiz. % 249.00% 165.26% 192.17% 243.37% 296.99% 120.48% 100.00%
EY 8.06 12.15 10.44 8.25 6.76 16.67 20.09 -14.11%
  YoY % -33.66% 16.38% 26.55% 22.04% -59.45% -17.02% -
  Horiz. % 40.12% 60.48% 51.97% 41.07% 33.65% 82.98% 100.00%
DY 2.92 0.00 0.00 0.00 6.00 9.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.99% 0.00% -
  Horiz. % 32.12% 0.00% 0.00% 0.00% 66.01% 100.00% -
P/NAPS 1.85 0.73 0.84 0.77 0.78 0.69 0.84 14.05%
  YoY % 153.42% -13.10% 9.09% -1.28% 13.04% -17.86% -
  Horiz. % 220.24% 86.90% 100.00% 91.67% 92.86% 82.14% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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