Highlights

[AWC] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     305.13%    YoY -     52.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 173,340 93,955 76,452 106,425 80,694 103,577 117,705 6.66%
  YoY % 84.49% 22.89% -28.16% 31.89% -22.09% -12.00% -
  Horiz. % 147.27% 79.82% 64.95% 90.42% 68.56% 88.00% 100.00%
PBT 18,137 10,539 889 6,238 4,985 9,402 19,536 -1.23%
  YoY % 72.09% 1,085.49% -85.75% 25.14% -46.98% -51.87% -
  Horiz. % 92.84% 53.95% 4.55% 31.93% 25.52% 48.13% 100.00%
Tax -3,915 -1,371 -1,065 -2,319 -577 -998 -3,920 -0.02%
  YoY % -185.56% -28.73% 54.08% -301.91% 42.18% 74.54% -
  Horiz. % 99.87% 34.97% 27.17% 59.16% 14.72% 25.46% 100.00%
NP 14,222 9,168 -176 3,919 4,408 8,404 15,616 -1.54%
  YoY % 55.13% 5,309.09% -104.49% -11.09% -47.55% -46.18% -
  Horiz. % 91.07% 58.71% -1.13% 25.10% 28.23% 53.82% 100.00%
NP to SH 10,758 5,586 1,132 3,399 2,234 4,778 8,528 3.94%
  YoY % 92.59% 393.46% -66.70% 52.15% -53.24% -43.97% -
  Horiz. % 126.15% 65.50% 13.27% 39.86% 26.20% 56.03% 100.00%
Tax Rate 21.59 % 13.01 % 119.80 % 37.18 % 11.57 % 10.61 % 20.07 % 1.22%
  YoY % 65.95% -89.14% 222.22% 221.35% 9.05% -47.14% -
  Horiz. % 107.57% 64.82% 596.91% 185.25% 57.65% 52.86% 100.00%
Total Cost 159,118 84,787 76,628 102,506 76,286 95,173 102,089 7.67%
  YoY % 87.67% 10.65% -25.25% 34.37% -19.84% -6.77% -
  Horiz. % 155.86% 83.05% 75.06% 100.41% 74.72% 93.23% 100.00%
Net Worth 111,264 85,591 72,447 69,780 69,953 70,198 65,599 9.20%
  YoY % 29.99% 18.14% 3.82% -0.25% -0.35% 7.01% -
  Horiz. % 169.61% 130.48% 110.44% 106.37% 106.64% 107.01% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,684 - - 5,627 3,384 2,264 - -
  YoY % 0.00% 0.00% 0.00% 66.26% 49.48% 0.00% -
  Horiz. % 162.70% 0.00% 0.00% 248.51% 149.48% 100.00% -
Div Payout % 34.25 % - % - % 165.56 % 151.52 % 47.39 % - % -
  YoY % 0.00% 0.00% 0.00% 9.27% 219.73% 0.00% -
  Horiz. % 72.27% 0.00% 0.00% 349.36% 319.73% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 111,264 85,591 72,447 69,780 69,953 70,198 65,599 9.20%
  YoY % 29.99% 18.14% 3.82% -0.25% -0.35% 7.01% -
  Horiz. % 169.61% 130.48% 110.44% 106.37% 106.64% 107.01% 100.00%
NOSH 245,616 225,241 226,400 225,099 225,656 226,445 226,206 1.38%
  YoY % 9.05% -0.51% 0.58% -0.25% -0.35% 0.11% -
  Horiz. % 108.58% 99.57% 100.09% 99.51% 99.76% 100.11% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.20 % 9.76 % -0.23 % 3.68 % 5.46 % 8.11 % 13.27 % -7.70%
  YoY % -15.98% 4,343.48% -106.25% -32.60% -32.68% -38.88% -
  Horiz. % 61.79% 73.55% -1.73% 27.73% 41.15% 61.12% 100.00%
ROE 9.67 % 6.53 % 1.56 % 4.87 % 3.19 % 6.81 % 13.00 % -4.81%
  YoY % 48.09% 318.59% -67.97% 52.66% -53.16% -47.62% -
  Horiz. % 74.38% 50.23% 12.00% 37.46% 24.54% 52.38% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.57 41.71 33.77 47.28 35.76 45.74 52.03 5.21%
  YoY % 69.19% 23.51% -28.57% 32.21% -21.82% -12.09% -
  Horiz. % 135.63% 80.17% 64.90% 90.87% 68.73% 87.91% 100.00%
EPS 4.38 2.48 0.50 1.51 0.99 2.11 3.77 2.53%
  YoY % 76.61% 396.00% -66.89% 52.53% -53.08% -44.03% -
  Horiz. % 116.18% 65.78% 13.26% 40.05% 26.26% 55.97% 100.00%
DPS 1.50 0.00 0.00 2.50 1.50 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 66.67% 50.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 250.00% 150.00% 100.00% -
NAPS 0.4530 0.3800 0.3200 0.3100 0.3100 0.3100 0.2900 7.71%
  YoY % 19.21% 18.75% 3.23% 0.00% 0.00% 6.90% -
  Horiz. % 156.21% 131.03% 110.34% 106.90% 106.90% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.98 31.43 25.57 35.60 26.99 34.65 39.37 6.66%
  YoY % 84.47% 22.92% -28.17% 31.90% -22.11% -11.99% -
  Horiz. % 147.27% 79.83% 64.95% 90.42% 68.55% 88.01% 100.00%
EPS 3.60 1.87 0.38 1.14 0.75 1.60 2.85 3.97%
  YoY % 92.51% 392.11% -66.67% 52.00% -53.12% -43.86% -
  Horiz. % 126.32% 65.61% 13.33% 40.00% 26.32% 56.14% 100.00%
DPS 1.23 0.00 0.00 1.88 1.13 0.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 66.37% 48.68% 0.00% -
  Horiz. % 161.84% 0.00% 0.00% 247.37% 148.68% 100.00% -
NAPS 0.3722 0.2863 0.2423 0.2334 0.2340 0.2348 0.2194 9.20%
  YoY % 30.00% 18.16% 3.81% -0.26% -0.34% 7.02% -
  Horiz. % 169.64% 130.49% 110.44% 106.38% 106.65% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4500 0.4550 0.2700 0.2300 0.2600 0.2600 0.2800 -
P/RPS 0.64 1.09 0.80 0.49 0.73 0.57 0.54 2.87%
  YoY % -41.28% 36.25% 63.27% -32.88% 28.07% 5.56% -
  Horiz. % 118.52% 201.85% 148.15% 90.74% 135.19% 105.56% 100.00%
P/EPS 10.27 18.35 54.00 15.23 26.26 12.32 7.43 5.54%
  YoY % -44.03% -66.02% 254.56% -42.00% 113.15% 65.81% -
  Horiz. % 138.22% 246.97% 726.78% 204.98% 353.43% 165.81% 100.00%
EY 9.73 5.45 1.85 6.57 3.81 8.12 13.46 -5.26%
  YoY % 78.53% 194.59% -71.84% 72.44% -53.08% -39.67% -
  Horiz. % 72.29% 40.49% 13.74% 48.81% 28.31% 60.33% 100.00%
DY 3.33 0.00 0.00 10.87 5.77 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 88.39% 49.87% 0.00% -
  Horiz. % 86.49% 0.00% 0.00% 282.34% 149.87% 100.00% -
P/NAPS 0.99 1.20 0.84 0.74 0.84 0.84 0.97 0.34%
  YoY % -17.50% 42.86% 13.51% -11.90% 0.00% -13.40% -
  Horiz. % 102.06% 123.71% 86.60% 76.29% 86.60% 86.60% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.7300 0.4000 0.2650 0.2550 0.2500 0.2600 0.2500 -
P/RPS 1.03 0.96 0.78 0.54 0.70 0.57 0.48 13.56%
  YoY % 7.29% 23.08% 44.44% -22.86% 22.81% 18.75% -
  Horiz. % 214.58% 200.00% 162.50% 112.50% 145.83% 118.75% 100.00%
P/EPS 16.67 16.13 53.00 16.89 25.25 12.32 6.63 16.59%
  YoY % 3.35% -69.57% 213.80% -33.11% 104.95% 85.82% -
  Horiz. % 251.43% 243.29% 799.40% 254.75% 380.84% 185.82% 100.00%
EY 6.00 6.20 1.89 5.92 3.96 8.12 15.08 -14.23%
  YoY % -3.23% 228.04% -68.07% 49.49% -51.23% -46.15% -
  Horiz. % 39.79% 41.11% 12.53% 39.26% 26.26% 53.85% 100.00%
DY 2.05 0.00 0.00 9.80 6.00 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 63.33% 55.84% 0.00% -
  Horiz. % 53.25% 0.00% 0.00% 254.55% 155.84% 100.00% -
P/NAPS 1.61 1.05 0.83 0.82 0.81 0.84 0.86 11.01%
  YoY % 53.33% 26.51% 1.22% 1.23% -3.57% -2.33% -
  Horiz. % 187.21% 122.09% 96.51% 95.35% 94.19% 97.67% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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