Highlights

[AWC] YoY TTM Result on 2013-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -11.92%    YoY -     15.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 249,339 127,643 119,570 144,901 112,918 153,385 184,429 5.15%
  YoY % 95.34% 6.75% -17.48% 28.32% -26.38% -16.83% -
  Horiz. % 135.20% 69.21% 64.83% 78.57% 61.23% 83.17% 100.00%
PBT 30,324 12,647 13,909 9,650 5,232 16,392 26,674 2.16%
  YoY % 139.77% -9.07% 44.13% 84.44% -68.08% -38.55% -
  Horiz. % 113.68% 47.41% 52.14% 36.18% 19.61% 61.45% 100.00%
Tax -6,501 -1,371 -3,702 -3,739 576 -2,680 -4,651 5.73%
  YoY % -374.18% 62.97% 0.99% -749.13% 121.49% 42.38% -
  Horiz. % 139.78% 29.48% 79.60% 80.39% -12.38% 57.62% 100.00%
NP 23,823 11,276 10,207 5,911 5,808 13,712 22,023 1.32%
  YoY % 111.27% 10.47% 72.68% 1.77% -57.64% -37.74% -
  Horiz. % 108.17% 51.20% 46.35% 26.84% 26.37% 62.26% 100.00%
NP to SH 17,244 7,777 7,175 4,373 3,800 8,250 11,698 6.67%
  YoY % 121.73% 8.39% 64.08% 15.08% -53.94% -29.48% -
  Horiz. % 147.41% 66.48% 61.34% 37.38% 32.48% 70.52% 100.00%
Tax Rate 21.44 % 10.84 % 26.62 % 38.75 % -11.01 % 16.35 % 17.44 % 3.50%
  YoY % 97.79% -59.28% -31.30% 451.95% -167.34% -6.25% -
  Horiz. % 122.94% 62.16% 152.64% 222.19% -63.13% 93.75% 100.00%
Total Cost 225,516 116,367 109,363 138,990 107,110 139,673 162,406 5.62%
  YoY % 93.80% 6.40% -21.32% 29.76% -23.31% -14.00% -
  Horiz. % 138.86% 71.65% 67.34% 85.58% 65.95% 86.00% 100.00%
Net Worth 119,383 90,986 78,919 72,409 72,626 67,632 70,148 9.26%
  YoY % 31.21% 15.29% 8.99% -0.30% 7.38% -3.59% -
  Horiz. % 170.19% 129.71% 112.50% 103.22% 103.53% 96.41% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,422 0 0 5,623 3,398 4,519 2,262 18.97%
  YoY % 0.00% 0.00% 0.00% 65.49% -24.80% 99.71% -
  Horiz. % 283.80% 0.00% 0.00% 248.53% 150.18% 199.71% 100.00%
Div Payout % 37.24 % - % - % 128.61 % 89.43 % 54.78 % 19.34 % 11.53%
  YoY % 0.00% 0.00% 0.00% 43.81% 63.25% 183.25% -
  Horiz. % 192.55% 0.00% 0.00% 664.99% 462.41% 283.25% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 119,383 90,986 78,919 72,409 72,626 67,632 70,148 9.26%
  YoY % 31.21% 15.29% 8.99% -0.30% 7.38% -3.59% -
  Horiz. % 170.19% 129.71% 112.50% 103.22% 103.53% 96.41% 100.00%
NOSH 258,406 225,773 225,485 226,279 226,956 225,442 226,285 2.23%
  YoY % 14.45% 0.13% -0.35% -0.30% 0.67% -0.37% -
  Horiz. % 114.19% 99.77% 99.65% 100.00% 100.30% 99.63% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.55 % 8.83 % 8.54 % 4.08 % 5.14 % 8.94 % 11.94 % -3.65%
  YoY % 8.15% 3.40% 109.31% -20.62% -42.51% -25.13% -
  Horiz. % 79.98% 73.95% 71.52% 34.17% 43.05% 74.87% 100.00%
ROE 14.44 % 8.55 % 9.09 % 6.04 % 5.23 % 12.20 % 16.68 % -2.37%
  YoY % 68.89% -5.94% 50.50% 15.49% -57.13% -26.86% -
  Horiz. % 86.57% 51.26% 54.50% 36.21% 31.35% 73.14% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.49 56.54 53.03 64.04 49.75 68.04 81.50 2.85%
  YoY % 70.66% 6.62% -17.19% 28.72% -26.88% -16.52% -
  Horiz. % 118.39% 69.37% 65.07% 78.58% 61.04% 83.48% 100.00%
EPS 6.67 3.44 3.18 1.93 1.67 3.66 5.17 4.33%
  YoY % 93.90% 8.18% 64.77% 15.57% -54.37% -29.21% -
  Horiz. % 129.01% 66.54% 61.51% 37.33% 32.30% 70.79% 100.00%
DPS 2.49 0.00 0.00 2.50 1.50 2.00 1.00 16.41%
  YoY % 0.00% 0.00% 0.00% 66.67% -25.00% 100.00% -
  Horiz. % 249.00% 0.00% 0.00% 250.00% 150.00% 200.00% 100.00%
NAPS 0.4620 0.4030 0.3500 0.3200 0.3200 0.3000 0.3100 6.87%
  YoY % 14.64% 15.14% 9.38% 0.00% 6.67% -3.23% -
  Horiz. % 149.03% 130.00% 112.90% 103.23% 103.23% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.44 42.71 40.01 48.49 37.79 51.33 61.72 5.15%
  YoY % 95.36% 6.75% -17.49% 28.31% -26.38% -16.83% -
  Horiz. % 135.19% 69.20% 64.83% 78.56% 61.23% 83.17% 100.00%
EPS 5.77 2.60 2.40 1.46 1.27 2.76 3.91 6.69%
  YoY % 121.92% 8.33% 64.38% 14.96% -53.99% -29.41% -
  Horiz. % 147.57% 66.50% 61.38% 37.34% 32.48% 70.59% 100.00%
DPS 2.15 0.00 0.00 1.88 1.14 1.51 0.76 18.91%
  YoY % 0.00% 0.00% 0.00% 64.91% -24.50% 98.68% -
  Horiz. % 282.89% 0.00% 0.00% 247.37% 150.00% 198.68% 100.00%
NAPS 0.3995 0.3045 0.2641 0.2423 0.2430 0.2263 0.2347 9.26%
  YoY % 31.20% 15.30% 9.00% -0.29% 7.38% -3.58% -
  Horiz. % 170.22% 129.74% 112.53% 103.24% 103.54% 96.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8050 0.3600 0.2650 0.2400 0.2500 0.2600 0.2500 -
P/RPS 0.83 0.64 0.50 0.37 0.50 0.38 0.31 17.82%
  YoY % 29.69% 28.00% 35.14% -26.00% 31.58% 22.58% -
  Horiz. % 267.74% 206.45% 161.29% 119.35% 161.29% 122.58% 100.00%
P/EPS 12.06 10.45 8.33 12.42 14.93 7.10 4.84 16.42%
  YoY % 15.41% 25.45% -32.93% -16.81% 110.28% 46.69% -
  Horiz. % 249.17% 215.91% 172.11% 256.61% 308.47% 146.69% 100.00%
EY 8.29 9.57 12.01 8.05 6.70 14.07 20.68 -14.12%
  YoY % -13.38% -20.32% 49.19% 20.15% -52.38% -31.96% -
  Horiz. % 40.09% 46.28% 58.08% 38.93% 32.40% 68.04% 100.00%
DY 3.09 0.00 0.00 10.42 6.00 7.69 4.00 -4.21%
  YoY % 0.00% 0.00% 0.00% 73.67% -21.98% 92.25% -
  Horiz. % 77.25% 0.00% 0.00% 260.50% 150.00% 192.25% 100.00%
P/NAPS 1.74 0.89 0.76 0.75 0.78 0.87 0.81 13.58%
  YoY % 95.51% 17.11% 1.33% -3.85% -10.34% 7.41% -
  Horiz. % 214.81% 109.88% 93.83% 92.59% 96.30% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 0.8550 0.2950 0.2950 0.2450 0.2500 0.2200 0.2600 -
P/RPS 0.89 0.52 0.56 0.38 0.50 0.32 0.32 18.57%
  YoY % 71.15% -7.14% 47.37% -24.00% 56.25% 0.00% -
  Horiz. % 278.12% 162.50% 175.00% 118.75% 156.25% 100.00% 100.00%
P/EPS 12.81 8.56 9.27 12.68 14.93 6.01 5.03 16.84%
  YoY % 49.65% -7.66% -26.89% -15.07% 148.42% 19.48% -
  Horiz. % 254.67% 170.18% 184.29% 252.09% 296.82% 119.48% 100.00%
EY 7.80 11.68 10.79 7.89 6.70 16.63 19.88 -14.43%
  YoY % -33.22% 8.25% 36.76% 17.76% -59.71% -16.35% -
  Horiz. % 39.24% 58.75% 54.28% 39.69% 33.70% 83.65% 100.00%
DY 2.91 0.00 0.00 10.20 6.00 9.09 3.85 -4.55%
  YoY % 0.00% 0.00% 0.00% 70.00% -33.99% 136.10% -
  Horiz. % 75.58% 0.00% 0.00% 264.94% 155.84% 236.10% 100.00%
P/NAPS 1.85 0.73 0.84 0.77 0.78 0.73 0.84 14.05%
  YoY % 153.42% -13.10% 9.09% -1.28% 6.85% -13.10% -
  Horiz. % 220.24% 86.90% 100.00% 91.67% 92.86% 86.90% 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