Highlights

[AWC] YoY TTM Result on 2010-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -8.72%    YoY -     276.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 144,901 112,918 153,385 184,429 103,937 98,881 106,107 5.33%
  YoY % 28.32% -26.38% -16.83% 77.44% 5.11% -6.81% -
  Horiz. % 136.56% 106.42% 144.56% 173.81% 97.95% 93.19% 100.00%
PBT 9,650 5,232 16,392 26,674 7,590 -9,713 12,211 -3.84%
  YoY % 84.44% -68.08% -38.55% 251.44% 178.14% -179.54% -
  Horiz. % 79.03% 42.85% 134.24% 218.44% 62.16% -79.54% 100.00%
Tax -3,739 576 -2,680 -4,651 -1,974 -1,179 -3,417 1.51%
  YoY % -749.13% 121.49% 42.38% -135.61% -67.43% 65.50% -
  Horiz. % 109.42% -16.86% 78.43% 136.11% 57.77% 34.50% 100.00%
NP 5,911 5,808 13,712 22,023 5,616 -10,892 8,794 -6.40%
  YoY % 1.77% -57.64% -37.74% 292.15% 151.56% -223.86% -
  Horiz. % 67.22% 66.05% 155.92% 250.43% 63.86% -123.86% 100.00%
NP to SH 4,373 3,800 8,250 11,698 3,109 -10,580 6,130 -5.47%
  YoY % 15.08% -53.94% -29.48% 276.26% 129.39% -272.59% -
  Horiz. % 71.34% 61.99% 134.58% 190.83% 50.72% -172.59% 100.00%
Tax Rate 38.75 % -11.01 % 16.35 % 17.44 % 26.01 % - % 27.98 % 5.57%
  YoY % 451.95% -167.34% -6.25% -32.95% 0.00% 0.00% -
  Horiz. % 138.49% -39.35% 58.43% 62.33% 92.96% 0.00% 100.00%
Total Cost 138,990 107,110 139,673 162,406 98,321 109,773 97,313 6.12%
  YoY % 29.76% -23.31% -14.00% 65.18% -10.43% 12.80% -
  Horiz. % 142.83% 110.07% 143.53% 166.89% 101.04% 112.80% 100.00%
Net Worth 72,409 72,626 67,632 70,148 74,834 54,419 65,798 1.61%
  YoY % -0.30% 7.38% -3.59% -6.26% 37.51% -17.29% -
  Horiz. % 110.05% 110.38% 102.79% 106.61% 113.73% 82.71% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,623 3,398 4,519 2,262 0 0 0 -
  YoY % 65.49% -24.80% 99.71% 0.00% 0.00% 0.00% -
  Horiz. % 248.53% 150.18% 199.71% 100.00% - - -
Div Payout % 128.61 % 89.43 % 54.78 % 19.34 % - % - % - % -
  YoY % 43.81% 63.25% 183.25% 0.00% 0.00% 0.00% -
  Horiz. % 664.99% 462.41% 283.25% 100.00% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,409 72,626 67,632 70,148 74,834 54,419 65,798 1.61%
  YoY % -0.30% 7.38% -3.59% -6.26% 37.51% -17.29% -
  Horiz. % 110.05% 110.38% 102.79% 106.61% 113.73% 82.71% 100.00%
NOSH 226,279 226,956 225,442 226,285 226,772 226,747 226,891 -0.05%
  YoY % -0.30% 0.67% -0.37% -0.21% 0.01% -0.06% -
  Horiz. % 99.73% 100.03% 99.36% 99.73% 99.95% 99.94% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.08 % 5.14 % 8.94 % 11.94 % 5.40 % -11.02 % 8.29 % -11.13%
  YoY % -20.62% -42.51% -25.13% 121.11% 149.00% -232.93% -
  Horiz. % 49.22% 62.00% 107.84% 144.03% 65.14% -132.93% 100.00%
ROE 6.04 % 5.23 % 12.20 % 16.68 % 4.15 % -19.44 % 9.32 % -6.97%
  YoY % 15.49% -57.13% -26.86% 301.93% 121.35% -308.58% -
  Horiz. % 64.81% 56.12% 130.90% 178.97% 44.53% -208.58% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.04 49.75 68.04 81.50 45.83 43.61 46.77 5.37%
  YoY % 28.72% -26.88% -16.52% 77.83% 5.09% -6.76% -
  Horiz. % 136.93% 106.37% 145.48% 174.26% 97.99% 93.24% 100.00%
EPS 1.93 1.67 3.66 5.17 1.37 -4.67 2.70 -5.44%
  YoY % 15.57% -54.37% -29.21% 277.37% 129.34% -272.96% -
  Horiz. % 71.48% 61.85% 135.56% 191.48% 50.74% -172.96% 100.00%
DPS 2.50 1.50 2.00 1.00 0.00 0.00 0.00 -
  YoY % 66.67% -25.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 150.00% 200.00% 100.00% - - -
NAPS 0.3200 0.3200 0.3000 0.3100 0.3300 0.2400 0.2900 1.65%
  YoY % 0.00% 6.67% -3.23% -6.06% 37.50% -17.24% -
  Horiz. % 110.34% 110.34% 103.45% 106.90% 113.79% 82.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.55 37.84 51.40 61.80 34.83 33.13 35.55 5.33%
  YoY % 28.30% -26.38% -16.83% 77.43% 5.13% -6.81% -
  Horiz. % 136.57% 106.44% 144.59% 173.84% 97.97% 93.19% 100.00%
EPS 1.47 1.27 2.76 3.92 1.04 -3.55 2.05 -5.39%
  YoY % 15.75% -53.99% -29.59% 276.92% 129.30% -273.17% -
  Horiz. % 71.71% 61.95% 134.63% 191.22% 50.73% -173.17% 100.00%
DPS 1.88 1.14 1.51 0.76 0.00 0.00 0.00 -
  YoY % 64.91% -24.50% 98.68% 0.00% 0.00% 0.00% -
  Horiz. % 247.37% 150.00% 198.68% 100.00% - - -
NAPS 0.2426 0.2434 0.2266 0.2351 0.2508 0.1823 0.2205 1.60%
  YoY % -0.33% 7.41% -3.62% -6.26% 37.58% -17.32% -
  Horiz. % 110.02% 110.39% 102.77% 106.62% 113.74% 82.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.2400 0.2500 0.2600 0.2500 0.1600 0.1200 0.3100 -
P/RPS 0.37 0.50 0.38 0.31 0.35 0.28 0.66 -9.19%
  YoY % -26.00% 31.58% 22.58% -11.43% 25.00% -57.58% -
  Horiz. % 56.06% 75.76% 57.58% 46.97% 53.03% 42.42% 100.00%
P/EPS 12.42 14.93 7.10 4.84 11.67 -2.57 11.47 1.33%
  YoY % -16.81% 110.28% 46.69% -58.53% 554.09% -122.41% -
  Horiz. % 108.28% 130.17% 61.90% 42.20% 101.74% -22.41% 100.00%
EY 8.05 6.70 14.07 20.68 8.57 -38.88 8.72 -1.32%
  YoY % 20.15% -52.38% -31.96% 141.31% 122.04% -545.87% -
  Horiz. % 92.32% 76.83% 161.35% 237.16% 98.28% -445.87% 100.00%
DY 10.42 6.00 7.69 4.00 0.00 0.00 0.00 -
  YoY % 73.67% -21.98% 92.25% 0.00% 0.00% 0.00% -
  Horiz. % 260.50% 150.00% 192.25% 100.00% - - -
P/NAPS 0.75 0.78 0.87 0.81 0.48 0.50 1.07 -5.75%
  YoY % -3.85% -10.34% 7.41% 68.75% -4.00% -53.27% -
  Horiz. % 70.09% 72.90% 81.31% 75.70% 44.86% 46.73% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 29/08/08 21/08/07 -
Price 0.2450 0.2500 0.2200 0.2600 0.2100 0.1400 0.2500 -
P/RPS 0.38 0.50 0.32 0.32 0.46 0.32 0.53 -5.39%
  YoY % -24.00% 56.25% 0.00% -30.43% 43.75% -39.62% -
  Horiz. % 71.70% 94.34% 60.38% 60.38% 86.79% 60.38% 100.00%
P/EPS 12.68 14.93 6.01 5.03 15.32 -3.00 9.25 5.39%
  YoY % -15.07% 148.42% 19.48% -67.17% 610.67% -132.43% -
  Horiz. % 137.08% 161.41% 64.97% 54.38% 165.62% -32.43% 100.00%
EY 7.89 6.70 16.63 19.88 6.53 -33.33 10.81 -5.11%
  YoY % 17.76% -59.71% -16.35% 204.44% 119.59% -408.33% -
  Horiz. % 72.99% 61.98% 153.84% 183.90% 60.41% -308.33% 100.00%
DY 10.20 6.00 9.09 3.85 0.00 0.00 0.00 -
  YoY % 70.00% -33.99% 136.10% 0.00% 0.00% 0.00% -
  Horiz. % 264.94% 155.84% 236.10% 100.00% - - -
P/NAPS 0.77 0.78 0.73 0.84 0.64 0.58 0.86 -1.82%
  YoY % -1.28% 6.85% -13.10% 31.25% 10.34% -32.56% -
  Horiz. % 89.53% 90.70% 84.88% 97.67% 74.42% 67.44% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers