Highlights

[AWC] YoY 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 -     227.42%    YoY -     269.95%
Quarter Report


View:


Show?  YoY % Horiz. %

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 60,193 30,809 23,197 35,123 28,692 32,740 30,097 12.24%
  YoY % 95.37% 32.81% -33.95% 22.41% -12.36% 8.78% -
  Horiz. % 200.00% 102.37% 77.07% 116.70% 95.33% 108.78% 100.00%
PBT 7,146 5,270 248 5,013 1,842 1,789 8,087 -2.04%
  YoY % 35.60% 2,025.00% -95.05% 172.15% 2.96% -77.88% -
  Horiz. % 88.36% 65.17% 3.07% 61.99% 22.78% 22.12% 100.00%
Tax -1,737 -267 -406 -1,480 -189 -277 -1,888 -1.38%
  YoY % -550.56% 34.24% 72.57% -683.07% 31.77% 85.33% -
  Horiz. % 92.00% 14.14% 21.50% 78.39% 10.01% 14.67% 100.00%
NP 5,409 5,003 -158 3,533 1,653 1,512 6,199 -2.25%
  YoY % 8.12% 3,266.46% -104.47% 113.73% 9.33% -75.61% -
  Horiz. % 87.26% 80.71% -2.55% 56.99% 26.67% 24.39% 100.00%
NP to SH 3,747 2,502 540 3,903 1,055 1,042 3,098 3.22%
  YoY % 49.76% 363.33% -86.16% 269.95% 1.25% -66.37% -
  Horiz. % 120.95% 80.76% 17.43% 125.98% 34.05% 33.63% 100.00%
Tax Rate 24.31 % 5.07 % 163.71 % 29.52 % 10.26 % 15.48 % 23.35 % 0.67%
  YoY % 379.49% -96.90% 454.57% 187.72% -33.72% -33.70% -
  Horiz. % 104.11% 21.71% 701.11% 126.42% 43.94% 66.30% 100.00%
Total Cost 54,784 25,806 23,355 31,590 27,039 31,228 23,898 14.82%
  YoY % 112.29% 10.49% -26.07% 16.83% -13.41% 30.67% -
  Horiz. % 229.24% 107.98% 97.73% 132.19% 113.14% 130.67% 100.00%
Net Worth 111,126 85,654 71,999 69,920 74,074 70,221 65,578 9.18%
  YoY % 29.74% 18.96% 2.97% -5.61% 5.49% 7.08% -
  Horiz. % 169.46% 130.61% 109.79% 106.62% 112.96% 107.08% 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 - - - - - 2,265 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 217.39 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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 111,126 85,654 71,999 69,920 74,074 70,221 65,578 9.18%
  YoY % 29.74% 18.96% 2.97% -5.61% 5.49% 7.08% -
  Horiz. % 169.46% 130.61% 109.79% 106.62% 112.96% 107.08% 100.00%
NOSH 256,643 225,405 225,000 225,549 224,468 226,521 226,131 2.13%
  YoY % 13.86% 0.18% -0.24% 0.48% -0.91% 0.17% -
  Horiz. % 113.49% 99.68% 99.50% 99.74% 99.26% 100.17% 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 8.99 % 16.24 % -0.68 % 10.06 % 5.76 % 4.62 % 20.60 % -12.90%
  YoY % -44.64% 2,488.24% -106.76% 74.65% 24.68% -77.57% -
  Horiz. % 43.64% 78.83% -3.30% 48.83% 27.96% 22.43% 100.00%
ROE 3.37 % 2.92 % 0.75 % 5.58 % 1.42 % 1.48 % 4.72 % -5.46%
  YoY % 15.41% 289.33% -86.56% 292.96% -4.05% -68.64% -
  Horiz. % 71.40% 61.86% 15.89% 118.22% 30.08% 31.36% 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 23.45 13.67 10.31 15.57 12.78 14.45 13.31 9.89%
  YoY % 71.54% 32.59% -33.78% 21.83% -11.56% 8.56% -
  Horiz. % 176.18% 102.70% 77.46% 116.98% 96.02% 108.56% 100.00%
EPS 1.46 1.11 0.24 1.73 0.47 0.46 1.37 1.07%
  YoY % 31.53% 362.50% -86.13% 268.09% 2.17% -66.42% -
  Horiz. % 106.57% 81.02% 17.52% 126.28% 34.31% 33.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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 - 321,072
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.75 9.60 7.22 10.94 8.94 10.20 9.37 12.25%
  YoY % 95.31% 32.96% -34.00% 22.37% -12.35% 8.86% -
  Horiz. % 200.11% 102.45% 77.05% 116.76% 95.41% 108.86% 100.00%
EPS 1.17 0.78 0.17 1.22 0.33 0.32 0.96 3.35%
  YoY % 50.00% 358.82% -86.07% 269.70% 3.13% -66.67% -
  Horiz. % 121.88% 81.25% 17.71% 127.08% 34.38% 33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3461 0.2668 0.2242 0.2178 0.2307 0.2187 0.2042 9.19%
  YoY % 29.72% 19.00% 2.94% -5.59% 5.49% 7.10% -
  Horiz. % 169.49% 130.66% 109.79% 106.66% 112.98% 107.10% 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 1.66 2.19 2.67 1.54 1.96 1.94 1.88 -2.05%
  YoY % -24.20% -17.98% 73.38% -21.43% 1.03% 3.19% -
  Horiz. % 88.30% 116.49% 142.02% 81.91% 104.26% 103.19% 100.00%
P/EPS 26.71 27.03 114.58 13.87 53.19 60.87 18.25 6.55%
  YoY % -1.18% -76.41% 726.10% -73.92% -12.62% 233.53% -
  Horiz. % 146.36% 148.11% 627.84% 76.00% 291.45% 333.53% 100.00%
EY 3.74 3.70 0.87 7.21 1.88 1.64 5.48 -6.17%
  YoY % 1.08% 325.29% -87.93% 283.51% 14.63% -70.07% -
  Horiz. % 68.25% 67.52% 15.88% 131.57% 34.31% 29.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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 1.85 2.45 2.76 1.41 2.03 1.80 2.10 -2.09%
  YoY % -24.49% -11.23% 95.74% -30.54% 12.78% -14.29% -
  Horiz. % 88.10% 116.67% 131.43% 67.14% 96.67% 85.71% 100.00%
P/EPS 29.79 30.18 118.75 12.71 55.32 56.52 20.44 6.48%
  YoY % -1.29% -74.59% 834.30% -77.02% -2.12% 176.52% -
  Horiz. % 145.74% 147.65% 580.97% 62.18% 270.65% 276.52% 100.00%
EY 3.36 3.31 0.84 7.87 1.81 1.77 4.89 -6.06%
  YoY % 1.51% 294.05% -89.33% 334.81% 2.26% -63.80% -
  Horiz. % 68.71% 67.69% 17.18% 160.94% 37.01% 36.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS