Highlights

[AWC] YoY Cumulative Quarter Result on 2012-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -180.61%    YoY -     -522.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,812 32,160 26,850 25,420 25,919 35,937 36,067 0.79%
  YoY % 17.57% 19.78% 5.63% -1.93% -27.88% -0.36% -
  Horiz. % 104.84% 89.17% 74.44% 70.48% 71.86% 99.64% 100.00%
PBT 2,129 3,860 270 -3,287 1,738 4,274 5,347 -14.22%
  YoY % -44.84% 1,329.63% 108.21% -289.13% -59.34% -20.07% -
  Horiz. % 39.82% 72.19% 5.05% -61.47% 32.50% 79.93% 100.00%
Tax -415 -462 -257 -56 -144 -418 -1,251 -16.79%
  YoY % 10.17% -79.77% -358.93% 61.11% 65.55% 66.59% -
  Horiz. % 33.17% 36.93% 20.54% 4.48% 11.51% 33.41% 100.00%
NP 1,714 3,398 13 -3,343 1,594 3,856 4,096 -13.51%
  YoY % -49.56% 26,038.46% 100.39% -309.72% -58.66% -5.86% -
  Horiz. % 41.85% 82.96% 0.32% -81.62% 38.92% 94.14% 100.00%
NP to SH 1,254 2,510 350 -3,063 725 2,355 3,042 -13.72%
  YoY % -50.04% 617.14% 111.43% -522.48% -69.21% -22.58% -
  Horiz. % 41.22% 82.51% 11.51% -100.69% 23.83% 77.42% 100.00%
Tax Rate 19.49 % 11.97 % 95.19 % - % 8.29 % 9.78 % 23.40 % -3.00%
  YoY % 62.82% -87.43% 0.00% 0.00% -15.24% -58.21% -
  Horiz. % 83.29% 51.15% 406.79% 0.00% 35.43% 41.79% 100.00%
Total Cost 36,098 28,762 26,837 28,763 24,325 32,081 31,971 2.04%
  YoY % 25.51% 7.17% -6.70% 18.24% -24.18% 0.34% -
  Horiz. % 112.91% 89.96% 83.94% 89.97% 76.08% 100.34% 100.00%
Net Worth 93,826 81,405 69,999 69,818 72,499 72,461 77,185 3.31%
  YoY % 15.26% 16.29% 0.26% -3.70% 0.05% -6.12% -
  Horiz. % 121.56% 105.47% 90.69% 90.46% 93.93% 93.88% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 3,378 3,398 - - -
  YoY % 0.00% 0.00% 0.00% -0.59% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 93,826 81,405 69,999 69,818 72,499 72,461 77,185 3.31%
  YoY % 15.26% 16.29% 0.26% -3.70% 0.05% -6.12% -
  Horiz. % 121.56% 105.47% 90.69% 90.46% 93.93% 93.88% 100.00%
NOSH 223,928 226,126 218,750 225,220 226,562 226,442 227,014 -0.23%
  YoY % -0.97% 3.37% -2.87% -0.59% 0.05% -0.25% -
  Horiz. % 98.64% 99.61% 96.36% 99.21% 99.80% 99.75% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.53 % 10.57 % 0.05 % -13.15 % 6.15 % 10.73 % 11.36 % -14.20%
  YoY % -57.14% 21,040.00% 100.38% -313.82% -42.68% -5.55% -
  Horiz. % 39.88% 93.05% 0.44% -115.76% 54.14% 94.45% 100.00%
ROE 1.34 % 3.08 % 0.50 % -4.39 % 1.00 % 3.25 % 3.94 % -16.45%
  YoY % -56.49% 516.00% 111.39% -539.00% -69.23% -17.51% -
  Horiz. % 34.01% 78.17% 12.69% -111.42% 25.38% 82.49% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.89 14.22 12.27 11.29 11.44 15.87 15.89 1.02%
  YoY % 18.78% 15.89% 8.68% -1.31% -27.91% -0.13% -
  Horiz. % 106.29% 89.49% 77.22% 71.05% 71.99% 99.87% 100.00%
EPS 0.56 1.11 0.16 -1.36 0.32 1.04 1.34 -13.53%
  YoY % -49.55% 593.75% 111.76% -525.00% -69.23% -22.39% -
  Horiz. % 41.79% 82.84% 11.94% -101.49% 23.88% 77.61% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.4190 0.3600 0.3200 0.3100 0.3200 0.3200 0.3400 3.54%
  YoY % 16.39% 12.50% 3.23% -3.12% 0.00% -5.88% -
  Horiz. % 123.24% 105.88% 94.12% 91.18% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,254
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.64 10.75 8.97 8.49 8.66 12.01 12.05 0.80%
  YoY % 17.58% 19.84% 5.65% -1.96% -27.89% -0.33% -
  Horiz. % 104.90% 89.21% 74.44% 70.46% 71.87% 99.67% 100.00%
EPS 0.42 0.84 0.12 -1.02 0.24 0.79 1.02 -13.74%
  YoY % -50.00% 600.00% 111.76% -525.00% -69.62% -22.55% -
  Horiz. % 41.18% 82.35% 11.76% -100.00% 23.53% 77.45% 100.00%
DPS 0.00 0.00 0.00 1.13 1.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -0.88% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.12% 100.00% - -
NAPS 0.3135 0.2720 0.2339 0.2333 0.2423 0.2421 0.2579 3.31%
  YoY % 15.26% 16.29% 0.26% -3.71% 0.08% -6.13% -
  Horiz. % 121.56% 105.47% 90.69% 90.46% 93.95% 93.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3900 0.3600 0.2500 0.2300 0.2100 0.2600 0.2000 -
P/RPS 2.31 2.53 2.04 2.04 1.84 1.64 1.26 10.63%
  YoY % -8.70% 24.02% 0.00% 10.87% 12.20% 30.16% -
  Horiz. % 183.33% 200.79% 161.90% 161.90% 146.03% 130.16% 100.00%
P/EPS 69.64 32.43 156.25 -16.91 65.63 25.00 14.93 29.25%
  YoY % 114.74% -79.24% 1,024.01% -125.77% 162.52% 67.45% -
  Horiz. % 466.44% 217.21% 1,046.55% -113.26% 439.58% 167.45% 100.00%
EY 1.44 3.08 0.64 -5.91 1.52 4.00 6.70 -22.60%
  YoY % -53.25% 381.25% 110.83% -488.82% -62.00% -40.30% -
  Horiz. % 21.49% 45.97% 9.55% -88.21% 22.69% 59.70% 100.00%
DY 0.00 0.00 0.00 6.52 7.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.32% 100.00% - -
P/NAPS 0.93 1.00 0.78 0.74 0.66 0.81 0.59 7.88%
  YoY % -7.00% 28.21% 5.41% 12.12% -18.52% 37.29% -
  Horiz. % 157.63% 169.49% 132.20% 125.42% 111.86% 137.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 0.4100 0.3550 0.2750 0.2400 0.2500 0.2900 0.2200 -
P/RPS 2.43 2.50 2.24 2.13 2.19 1.83 1.38 9.88%
  YoY % -2.80% 11.61% 5.16% -2.74% 19.67% 32.61% -
  Horiz. % 176.09% 181.16% 162.32% 154.35% 158.70% 132.61% 100.00%
P/EPS 73.21 31.98 171.88 -17.65 78.13 27.88 16.42 28.28%
  YoY % 128.92% -81.39% 1,073.82% -122.59% 180.24% 69.79% -
  Horiz. % 445.86% 194.76% 1,046.77% -107.49% 475.82% 169.79% 100.00%
EY 1.37 3.13 0.58 -5.67 1.28 3.59 6.09 -22.01%
  YoY % -56.23% 439.66% 110.23% -542.97% -64.35% -41.05% -
  Horiz. % 22.50% 51.40% 9.52% -93.10% 21.02% 58.95% 100.00%
DY 0.00 0.00 0.00 6.25 6.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 4.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.17% 100.00% - -
P/NAPS 0.98 0.99 0.86 0.77 0.78 0.91 0.65 7.08%
  YoY % -1.01% 15.12% 11.69% -1.28% -14.29% 40.00% -
  Horiz. % 150.77% 152.31% 132.31% 118.46% 120.00% 140.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS