Highlights

[AWC] YoY 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 -     -295.59%    YoY -     -522.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 298,952
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 12.06 0.80%
  YoY % 17.57% 19.82% 5.65% -1.96% -27.87% -0.33% -
  Horiz. % 104.89% 89.22% 74.46% 70.48% 71.89% 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 0.3138 0.2723 0.2342 0.2335 0.2425 0.2424 0.2582 3.30%
  YoY % 15.24% 16.27% 0.30% -3.71% 0.04% -6.12% -
  Horiz. % 121.53% 105.46% 90.70% 90.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

185  477  500  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 KGROUP 0.08-0.005 
 GDEX 0.39-0.055 
 COMFORT 3.10+0.02 
 DGB 0.0250.00 
 SANICHI 0.090.00 
 XOX 0.06-0.005 
 ARMADA 0.215-0.015 
 EAH 0.015-0.005 
 KNM 0.21-0.01 

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. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
5. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
6. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
7. DON'T MISS!! THE VERY INTERESTING STORY OF NYLEX AS IT UNFOLD IN YEARS 2014 TO 2017, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. 再谈手套股4大天王 - SUPERMX业绩出炉后的最新变化! - 陈剑 Good Articles to Share
Partners & Brokers