Highlights

[AWC] YoY TTM Result on 2012-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -33.39%    YoY -     -53.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 127,643 119,570 144,901 112,918 153,385 184,429 103,937 3.48%
  YoY % 6.75% -17.48% 28.32% -26.38% -16.83% 77.44% -
  Horiz. % 122.81% 115.04% 139.41% 108.64% 147.57% 177.44% 100.00%
PBT 12,647 13,909 9,650 5,232 16,392 26,674 7,590 8.88%
  YoY % -9.07% 44.13% 84.44% -68.08% -38.55% 251.44% -
  Horiz. % 166.63% 183.25% 127.14% 68.93% 215.97% 351.44% 100.00%
Tax -1,371 -3,702 -3,739 576 -2,680 -4,651 -1,974 -5.89%
  YoY % 62.97% 0.99% -749.13% 121.49% 42.38% -135.61% -
  Horiz. % 69.45% 187.54% 189.41% -29.18% 135.76% 235.61% 100.00%
NP 11,276 10,207 5,911 5,808 13,712 22,023 5,616 12.31%
  YoY % 10.47% 72.68% 1.77% -57.64% -37.74% 292.15% -
  Horiz. % 200.78% 181.75% 105.25% 103.42% 244.16% 392.15% 100.00%
NP to SH 7,777 7,175 4,373 3,800 8,250 11,698 3,109 16.50%
  YoY % 8.39% 64.08% 15.08% -53.94% -29.48% 276.26% -
  Horiz. % 250.14% 230.78% 140.66% 122.23% 265.36% 376.26% 100.00%
Tax Rate 10.84 % 26.62 % 38.75 % -11.01 % 16.35 % 17.44 % 26.01 % -13.57%
  YoY % -59.28% -31.30% 451.95% -167.34% -6.25% -32.95% -
  Horiz. % 41.68% 102.35% 148.98% -42.33% 62.86% 67.05% 100.00%
Total Cost 116,367 109,363 138,990 107,110 139,673 162,406 98,321 2.85%
  YoY % 6.40% -21.32% 29.76% -23.31% -14.00% 65.18% -
  Horiz. % 118.35% 111.23% 141.36% 108.94% 142.06% 165.18% 100.00%
Net Worth 90,986 78,919 72,409 72,626 67,632 70,148 74,834 3.31%
  YoY % 15.29% 8.99% -0.30% 7.38% -3.59% -6.26% -
  Horiz. % 121.58% 105.46% 96.76% 97.05% 90.38% 93.74% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 5,623 3,398 4,519 2,262 0 -
  YoY % 0.00% 0.00% 65.49% -24.80% 99.71% 0.00% -
  Horiz. % 0.00% 0.00% 248.53% 150.18% 199.71% 100.00% -
Div Payout % - % - % 128.61 % 89.43 % 54.78 % 19.34 % - % -
  YoY % 0.00% 0.00% 43.81% 63.25% 183.25% 0.00% -
  Horiz. % 0.00% 0.00% 664.99% 462.41% 283.25% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 90,986 78,919 72,409 72,626 67,632 70,148 74,834 3.31%
  YoY % 15.29% 8.99% -0.30% 7.38% -3.59% -6.26% -
  Horiz. % 121.58% 105.46% 96.76% 97.05% 90.38% 93.74% 100.00%
NOSH 225,773 225,485 226,279 226,956 225,442 226,285 226,772 -0.07%
  YoY % 0.13% -0.35% -0.30% 0.67% -0.37% -0.21% -
  Horiz. % 99.56% 99.43% 99.78% 100.08% 99.41% 99.79% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.83 % 8.54 % 4.08 % 5.14 % 8.94 % 11.94 % 5.40 % 8.54%
  YoY % 3.40% 109.31% -20.62% -42.51% -25.13% 121.11% -
  Horiz. % 163.52% 158.15% 75.56% 95.19% 165.56% 221.11% 100.00%
ROE 8.55 % 9.09 % 6.04 % 5.23 % 12.20 % 16.68 % 4.15 % 12.80%
  YoY % -5.94% 50.50% 15.49% -57.13% -26.86% 301.93% -
  Horiz. % 206.02% 219.04% 145.54% 126.02% 293.98% 401.93% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 56.54 53.03 64.04 49.75 68.04 81.50 45.83 3.56%
  YoY % 6.62% -17.19% 28.72% -26.88% -16.52% 77.83% -
  Horiz. % 123.37% 115.71% 139.73% 108.55% 148.46% 177.83% 100.00%
EPS 3.44 3.18 1.93 1.67 3.66 5.17 1.37 16.58%
  YoY % 8.18% 64.77% 15.57% -54.37% -29.21% 277.37% -
  Horiz. % 251.09% 232.12% 140.88% 121.90% 267.15% 377.37% 100.00%
DPS 0.00 0.00 2.50 1.50 2.00 1.00 0.00 -
  YoY % 0.00% 0.00% 66.67% -25.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 250.00% 150.00% 200.00% 100.00% -
NAPS 0.4030 0.3500 0.3200 0.3200 0.3000 0.3100 0.3300 3.39%
  YoY % 15.14% 9.38% 0.00% 6.67% -3.23% -6.06% -
  Horiz. % 122.12% 106.06% 96.97% 96.97% 90.91% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.71 40.01 48.49 37.79 51.33 61.72 34.78 3.48%
  YoY % 6.75% -17.49% 28.31% -26.38% -16.83% 77.46% -
  Horiz. % 122.80% 115.04% 139.42% 108.65% 147.58% 177.46% 100.00%
EPS 2.60 2.40 1.46 1.27 2.76 3.91 1.04 16.49%
  YoY % 8.33% 64.38% 14.96% -53.99% -29.41% 275.96% -
  Horiz. % 250.00% 230.77% 140.38% 122.12% 265.38% 375.96% 100.00%
DPS 0.00 0.00 1.88 1.14 1.51 0.76 0.00 -
  YoY % 0.00% 0.00% 64.91% -24.50% 98.68% 0.00% -
  Horiz. % 0.00% 0.00% 247.37% 150.00% 198.68% 100.00% -
NAPS 0.3045 0.2641 0.2423 0.2430 0.2263 0.2347 0.2504 3.31%
  YoY % 15.30% 9.00% -0.29% 7.38% -3.58% -6.27% -
  Horiz. % 121.61% 105.47% 96.77% 97.04% 90.38% 93.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.3600 0.2650 0.2400 0.2500 0.2600 0.2500 0.1600 -
P/RPS 0.64 0.50 0.37 0.50 0.38 0.31 0.35 10.58%
  YoY % 28.00% 35.14% -26.00% 31.58% 22.58% -11.43% -
  Horiz. % 182.86% 142.86% 105.71% 142.86% 108.57% 88.57% 100.00%
P/EPS 10.45 8.33 12.42 14.93 7.10 4.84 11.67 -1.82%
  YoY % 25.45% -32.93% -16.81% 110.28% 46.69% -58.53% -
  Horiz. % 89.55% 71.38% 106.43% 127.93% 60.84% 41.47% 100.00%
EY 9.57 12.01 8.05 6.70 14.07 20.68 8.57 1.86%
  YoY % -20.32% 49.19% 20.15% -52.38% -31.96% 141.31% -
  Horiz. % 111.67% 140.14% 93.93% 78.18% 164.18% 241.31% 100.00%
DY 0.00 0.00 10.42 6.00 7.69 4.00 0.00 -
  YoY % 0.00% 0.00% 73.67% -21.98% 92.25% 0.00% -
  Horiz. % 0.00% 0.00% 260.50% 150.00% 192.25% 100.00% -
P/NAPS 0.89 0.76 0.75 0.78 0.87 0.81 0.48 10.83%
  YoY % 17.11% 1.33% -3.85% -10.34% 7.41% 68.75% -
  Horiz. % 185.42% 158.33% 156.25% 162.50% 181.25% 168.75% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.2950 0.2950 0.2450 0.2500 0.2200 0.2600 0.2100 -
P/RPS 0.52 0.56 0.38 0.50 0.32 0.32 0.46 2.06%
  YoY % -7.14% 47.37% -24.00% 56.25% 0.00% -30.43% -
  Horiz. % 113.04% 121.74% 82.61% 108.70% 69.57% 69.57% 100.00%
P/EPS 8.56 9.27 12.68 14.93 6.01 5.03 15.32 -9.24%
  YoY % -7.66% -26.89% -15.07% 148.42% 19.48% -67.17% -
  Horiz. % 55.87% 60.51% 82.77% 97.45% 39.23% 32.83% 100.00%
EY 11.68 10.79 7.89 6.70 16.63 19.88 6.53 10.17%
  YoY % 8.25% 36.76% 17.76% -59.71% -16.35% 204.44% -
  Horiz. % 178.87% 165.24% 120.83% 102.60% 254.67% 304.44% 100.00%
DY 0.00 0.00 10.20 6.00 9.09 3.85 0.00 -
  YoY % 0.00% 0.00% 70.00% -33.99% 136.10% 0.00% -
  Horiz. % 0.00% 0.00% 264.94% 155.84% 236.10% 100.00% -
P/NAPS 0.73 0.84 0.77 0.78 0.73 0.84 0.64 2.22%
  YoY % -13.10% 9.09% -1.28% 6.85% -13.10% 31.25% -
  Horiz. % 114.06% 131.25% 120.31% 121.88% 114.06% 131.25% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers