Highlights

[AWC] YoY Cumulative 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 -     127.39%    YoY -     -52.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 98,005 62,969 50,047 60,543 54,610 68,677 66,164 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 9,275 9,129 518 1,726 3,579 6,062 13,434 -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 -2,152 -729 -663 -1,536 -332 -695 -3,139 -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 7,123 8,400 -145 190 3,247 5,367 10,295 -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 5,001 5,011 890 839 1,780 3,397 6,139 -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 90,882 54,569 50,192 60,353 51,363 63,310 55,869 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 - - - 3,401 3,379 2,264 - -
  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 4.80 % 5.84 % 1.22 % 1.19 % 2.39 % 4.84 % 9.34 % -10.50%
  YoY % -17.81% 378.69% 2.52% -50.21% -50.62% -48.18% -
  Horiz. % 51.39% 62.53% 13.06% 12.74% 25.59% 51.82% 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 40.76 27.90 21.93 26.70 24.24 30.33 29.21 5.71%
  YoY % 46.09% 27.22% -17.87% 10.15% -20.08% 3.83% -
  Horiz. % 139.54% 95.52% 75.08% 91.41% 82.99% 103.83% 100.00%
EPS 2.08 2.22 0.39 0.37 0.79 1.50 2.71 -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 1.50 1.50 1.00 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 - 299,084
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.77 21.05 16.73 20.24 18.26 22.96 22.12 6.77%
  YoY % 55.68% 25.82% -17.34% 10.84% -20.47% 3.80% -
  Horiz. % 148.15% 95.16% 75.63% 91.50% 82.55% 103.80% 100.00%
EPS 1.67 1.68 0.30 0.28 0.60 1.14 2.05 -3.36%
  YoY % -0.60% 460.00% 7.14% -53.33% -47.37% -44.39% -
  Horiz. % 81.46% 81.95% 14.63% 13.66% 29.27% 55.61% 100.00%
DPS 0.00 0.00 0.00 1.14 1.13 0.76 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 0.3481 0.2868 0.2442 0.2350 0.2486 0.2347 0.2197 7.97%
  YoY % 21.37% 17.44% 3.91% -5.47% 5.92% 6.83% -
  Horiz. % 158.44% 130.54% 111.15% 106.96% 113.15% 106.83% 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 0.96 1.08 1.25 0.90 1.03 0.92 0.86 1.85%
  YoY % -11.11% -13.60% 38.89% -12.62% 11.96% 6.98% -
  Horiz. % 111.63% 125.58% 145.35% 104.65% 119.77% 106.98% 100.00%
P/EPS 18.75 13.51 70.51 64.86 31.65 18.67 9.23 12.53%
  YoY % 38.79% -80.84% 8.71% 104.93% 69.52% 102.28% -
  Horiz. % 203.14% 146.37% 763.92% 702.71% 342.90% 202.28% 100.00%
EY 5.33 7.40 1.42 1.54 3.16 5.36 10.84 -11.15%
  YoY % -27.97% 421.13% -7.79% -51.27% -41.04% -50.55% -
  Horiz. % 49.17% 68.27% 13.10% 14.21% 29.15% 49.45% 100.00%
DY 0.00 0.00 0.00 6.25 6.00 3.57 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 1.07 1.20 1.30 0.82 1.07 0.86 0.96 1.82%
  YoY % -10.83% -7.69% 58.54% -23.36% 24.42% -10.42% -
  Horiz. % 111.46% 125.00% 135.42% 85.42% 111.46% 89.58% 100.00%
P/EPS 20.91 15.09 73.08 59.46 32.91 17.33 10.33 12.47%
  YoY % 38.57% -79.35% 22.91% 80.67% 89.90% 67.76% -
  Horiz. % 202.42% 146.08% 707.45% 575.60% 318.59% 167.76% 100.00%
EY 4.78 6.63 1.37 1.68 3.04 5.77 9.68 -11.09%
  YoY % -27.90% 383.94% -18.45% -44.74% -47.31% -40.39% -
  Horiz. % 49.38% 68.49% 14.15% 17.36% 31.40% 59.61% 100.00%
DY 0.00 0.00 0.00 6.82 5.77 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 18.20% 49.87% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 177.14% 149.87% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

260  266  579  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 PDZ 0.175-0.015 
 EDUSPEC 0.025+0.005 
 MQTECH 0.075-0.005 
 TAWIN 0.150.00 
 HUBLINE 0.08+0.005 
 VC 0.075-0.005 

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