Highlights

[AWC] YoY TTM Result on 2007-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     -8.61%    YoY -     19.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 184,299 121,398 93,439 110,685 84,477 89,657 83,462 14.11%
  YoY % 51.81% 29.92% -15.58% 31.02% -5.78% 7.42% -
  Horiz. % 220.82% 145.45% 111.95% 132.62% 101.22% 107.42% 100.00%
PBT 25,601 14,811 -12,788 11,627 9,607 11,610 14,764 9.60%
  YoY % 72.85% 215.82% -209.99% 21.03% -17.25% -21.36% -
  Horiz. % 173.40% 100.32% -86.62% 78.75% 65.07% 78.64% 100.00%
Tax -3,818 -3,174 -547 -3,592 -4,965 -4,174 -3,828 -0.04%
  YoY % -20.29% -480.26% 84.77% 27.65% -18.95% -9.04% -
  Horiz. % 99.74% 82.92% 14.29% 93.83% 129.70% 109.04% 100.00%
NP 21,783 11,637 -13,335 8,035 4,642 7,436 10,936 12.16%
  YoY % 87.19% 187.27% -265.96% 73.09% -37.57% -32.00% -
  Horiz. % 199.19% 106.41% -121.94% 73.47% 42.45% 68.00% 100.00%
NP to SH 11,011 7,224 -12,461 5,602 4,701 7,436 10,936 0.11%
  YoY % 52.42% 157.97% -322.44% 19.17% -36.78% -32.00% -
  Horiz. % 100.69% 66.06% -113.94% 51.23% 42.99% 68.00% 100.00%
Tax Rate 14.91 % 21.43 % - % 30.89 % 51.68 % 35.95 % 25.93 % -8.81%
  YoY % -30.42% 0.00% 0.00% -40.23% 43.76% 38.64% -
  Horiz. % 57.50% 82.65% 0.00% 119.13% 199.31% 138.64% 100.00%
Total Cost 162,516 109,761 106,774 102,650 79,835 82,221 72,526 14.39%
  YoY % 48.06% 2.80% 4.02% 28.58% -2.90% 13.37% -
  Horiz. % 224.08% 151.34% 147.22% 141.54% 110.08% 113.37% 100.00%
Net Worth 72,461 77,185 66,206 65,088 62,193 52,326 50,305 6.27%
  YoY % -6.12% 16.58% 1.72% 4.66% 18.86% 4.02% -
  Horiz. % 144.04% 153.43% 131.61% 129.39% 123.63% 104.02% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,262 0 0 0 2,316 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.68% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 20.55 % - % - % - % 49.28 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.70% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 72,461 77,185 66,206 65,088 62,193 52,326 50,305 6.27%
  YoY % -6.12% 16.58% 1.72% 4.66% 18.86% 4.02% -
  Horiz. % 144.04% 153.43% 131.61% 129.39% 123.63% 104.02% 100.00%
NOSH 226,442 227,014 228,297 224,444 230,344 227,506 228,660 -0.16%
  YoY % -0.25% -0.56% 1.72% -2.56% 1.25% -0.50% -
  Horiz. % 99.03% 99.28% 99.84% 98.16% 100.74% 99.50% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.82 % 9.59 % -14.27 % 7.26 % 5.49 % 8.29 % 13.10 % -1.70%
  YoY % 23.25% 167.20% -296.56% 32.24% -33.78% -36.72% -
  Horiz. % 90.23% 73.21% -108.93% 55.42% 41.91% 63.28% 100.00%
ROE 15.20 % 9.36 % -18.82 % 8.61 % 7.56 % 14.21 % 21.74 % -5.79%
  YoY % 62.39% 149.73% -318.58% 13.89% -46.80% -34.64% -
  Horiz. % 69.92% 43.05% -86.57% 39.60% 34.77% 65.36% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.39 53.48 40.93 49.32 36.67 39.41 36.50 14.29%
  YoY % 52.19% 30.66% -17.01% 34.50% -6.95% 7.97% -
  Horiz. % 222.99% 146.52% 112.14% 135.12% 100.47% 107.97% 100.00%
EPS 4.86 3.18 -5.46 2.50 2.04 3.27 4.78 0.28%
  YoY % 52.83% 158.24% -318.40% 22.55% -37.61% -31.59% -
  Horiz. % 101.67% 66.53% -114.23% 52.30% 42.68% 68.41% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3200 0.3400 0.2900 0.2900 0.2700 0.2300 0.2200 6.44%
  YoY % -5.88% 17.24% 0.00% 7.41% 17.39% 4.55% -
  Horiz. % 145.45% 154.55% 131.82% 131.82% 122.73% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.65 40.61 31.26 37.02 28.26 29.99 27.92 14.11%
  YoY % 51.81% 29.91% -15.56% 31.00% -5.77% 7.41% -
  Horiz. % 220.81% 145.45% 111.96% 132.59% 101.22% 107.41% 100.00%
EPS 3.68 2.42 -4.17 1.87 1.57 2.49 3.66 0.09%
  YoY % 52.07% 158.03% -322.99% 19.11% -36.95% -31.97% -
  Horiz. % 100.55% 66.12% -113.93% 51.09% 42.90% 68.03% 100.00%
DPS 0.76 0.00 0.00 0.00 0.77 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.70% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2424 0.2582 0.2215 0.2177 0.2080 0.1750 0.1683 6.27%
  YoY % -6.12% 16.57% 1.75% 4.66% 18.86% 3.98% -
  Horiz. % 144.03% 153.42% 131.61% 129.35% 123.59% 103.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.2600 0.2000 0.1000 0.2700 0.2300 0.2700 0.5500 -
P/RPS 0.32 0.37 0.24 0.55 0.63 0.69 1.51 -22.78%
  YoY % -13.51% 54.17% -56.36% -12.70% -8.70% -54.30% -
  Horiz. % 21.19% 24.50% 15.89% 36.42% 41.72% 45.70% 100.00%
P/EPS 5.35 6.29 -1.83 10.82 11.27 8.26 11.50 -11.97%
  YoY % -14.94% 443.72% -116.91% -3.99% 36.44% -28.17% -
  Horiz. % 46.52% 54.70% -15.91% 94.09% 98.00% 71.83% 100.00%
EY 18.70 15.91 -54.58 9.24 8.87 12.11 8.70 13.60%
  YoY % 17.54% 129.15% -690.69% 4.17% -26.75% 39.20% -
  Horiz. % 214.94% 182.87% -627.36% 106.21% 101.95% 139.20% 100.00%
DY 3.85 0.00 0.00 0.00 4.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.51% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.59 0.34 0.93 0.85 1.17 2.50 -17.12%
  YoY % 37.29% 73.53% -63.44% 9.41% -27.35% -53.20% -
  Horiz. % 32.40% 23.60% 13.60% 37.20% 34.00% 46.80% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 26/11/08 29/11/07 29/11/06 21/11/05 23/11/04 -
Price 0.2900 0.2200 0.0900 0.2700 0.2800 0.2600 0.6000 -
P/RPS 0.36 0.41 0.22 0.55 0.76 0.66 1.64 -22.32%
  YoY % -12.20% 86.36% -60.00% -27.63% 15.15% -59.76% -
  Horiz. % 21.95% 25.00% 13.41% 33.54% 46.34% 40.24% 100.00%
P/EPS 5.96 6.91 -1.65 10.82 13.72 7.95 12.55 -11.67%
  YoY % -13.75% 518.79% -115.25% -21.14% 72.58% -36.65% -
  Horiz. % 47.49% 55.06% -13.15% 86.22% 109.32% 63.35% 100.00%
EY 16.77 14.46 -60.65 9.24 7.29 12.57 7.97 13.19%
  YoY % 15.98% 123.84% -756.39% 26.75% -42.00% 57.72% -
  Horiz. % 210.41% 181.43% -760.98% 115.93% 91.47% 157.72% 100.00%
DY 3.45 0.00 0.00 0.00 3.57 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.91 0.65 0.31 0.93 1.04 1.13 2.73 -16.72%
  YoY % 40.00% 109.68% -66.67% -10.58% -7.96% -58.61% -
  Horiz. % 33.33% 23.81% 11.36% 34.07% 38.10% 41.39% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

216  528  488  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 KGROUP 0.075-0.01 
 SANICHI 0.095+0.005 
 GDEX 0.39-0.055 
 COMFORT 3.07-0.01 
 DGB 0.0250.00 
 ARMADA 0.22-0.01 
 XOX 0.0650.00 
 NOTION 0.805+0.035 
 SUPERMX 7.42+0.52 

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. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
4. 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
5. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
6. 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
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. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
Partners & Brokers