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 - 298,908
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.65 10.76 8.98 8.50 8.67 12.02 12.07 0.78%
  YoY % 17.57% 19.82% 5.65% -1.96% -27.87% -0.41% -
  Horiz. % 104.81% 89.15% 74.40% 70.42% 71.83% 99.59% 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 0.3139 0.2723 0.2342 0.2336 0.2425 0.2424 0.2582 3.31%
  YoY % 15.28% 16.27% 0.26% -3.67% 0.04% -6.12% -
  Horiz. % 121.57% 105.46% 90.70% 90.47% 93.92% 93.88% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers