Highlights

[AWC] YoY TTM Result on 2008-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -17.78%    YoY -     -322.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 143,367 184,299 121,398 93,439 110,685 84,477 89,657 8.13%
  YoY % -22.21% 51.81% 29.92% -15.58% 31.02% -5.78% -
  Horiz. % 159.91% 205.56% 135.40% 104.22% 123.45% 94.22% 100.00%
PBT 13,856 25,601 14,811 -12,788 11,627 9,607 11,610 2.99%
  YoY % -45.88% 72.85% 215.82% -209.99% 21.03% -17.25% -
  Horiz. % 119.35% 220.51% 127.57% -110.15% 100.15% 82.75% 100.00%
Tax -2,406 -3,818 -3,174 -547 -3,592 -4,965 -4,174 -8.77%
  YoY % 36.98% -20.29% -480.26% 84.77% 27.65% -18.95% -
  Horiz. % 57.64% 91.47% 76.04% 13.10% 86.06% 118.95% 100.00%
NP 11,450 21,783 11,637 -13,335 8,035 4,642 7,436 7.46%
  YoY % -47.44% 87.19% 187.27% -265.96% 73.09% -37.57% -
  Horiz. % 153.98% 292.94% 156.50% -179.33% 108.06% 62.43% 100.00%
NP to SH 6,620 11,011 7,224 -12,461 5,602 4,701 7,436 -1.92%
  YoY % -39.88% 52.42% 157.97% -322.44% 19.17% -36.78% -
  Horiz. % 89.03% 148.08% 97.15% -167.58% 75.34% 63.22% 100.00%
Tax Rate 17.36 % 14.91 % 21.43 % - % 30.89 % 51.68 % 35.95 % -11.42%
  YoY % 16.43% -30.42% 0.00% 0.00% -40.23% 43.76% -
  Horiz. % 48.29% 41.47% 59.61% 0.00% 85.92% 143.76% 100.00%
Total Cost 131,917 162,516 109,761 106,774 102,650 79,835 82,221 8.19%
  YoY % -18.83% 48.06% 2.80% 4.02% 28.58% -2.90% -
  Horiz. % 160.44% 197.66% 133.50% 129.86% 124.85% 97.10% 100.00%
Net Worth 72,499 72,461 77,185 66,206 65,088 62,193 52,326 5.58%
  YoY % 0.05% -6.12% 16.58% 1.72% 4.66% 18.86% -
  Horiz. % 138.55% 138.48% 147.51% 126.53% 124.39% 118.86% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 7,917 2,262 0 0 0 2,316 0 -
  YoY % 249.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 341.76% 97.68% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 119.60 % 20.55 % - % - % - % 49.28 % - % -
  YoY % 482.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.69% 41.70% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 72,499 72,461 77,185 66,206 65,088 62,193 52,326 5.58%
  YoY % 0.05% -6.12% 16.58% 1.72% 4.66% 18.86% -
  Horiz. % 138.55% 138.48% 147.51% 126.53% 124.39% 118.86% 100.00%
NOSH 226,562 226,442 227,014 228,297 224,444 230,344 227,506 -0.07%
  YoY % 0.05% -0.25% -0.56% 1.72% -2.56% 1.25% -
  Horiz. % 99.59% 99.53% 99.78% 100.35% 98.65% 101.25% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.99 % 11.82 % 9.59 % -14.27 % 7.26 % 5.49 % 8.29 % -0.61%
  YoY % -32.40% 23.25% 167.20% -296.56% 32.24% -33.78% -
  Horiz. % 96.38% 142.58% 115.68% -172.14% 87.58% 66.22% 100.00%
ROE 9.13 % 15.20 % 9.36 % -18.82 % 8.61 % 7.56 % 14.21 % -7.10%
  YoY % -39.93% 62.39% 149.73% -318.58% 13.89% -46.80% -
  Horiz. % 64.25% 106.97% 65.87% -132.44% 60.59% 53.20% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.28 81.39 53.48 40.93 49.32 36.67 39.41 8.21%
  YoY % -22.25% 52.19% 30.66% -17.01% 34.50% -6.95% -
  Horiz. % 160.57% 206.52% 135.70% 103.86% 125.15% 93.05% 100.00%
EPS 2.92 4.86 3.18 -5.46 2.50 2.04 3.27 -1.87%
  YoY % -39.92% 52.83% 158.24% -318.40% 22.55% -37.61% -
  Horiz. % 89.30% 148.62% 97.25% -166.97% 76.45% 62.39% 100.00%
DPS 3.50 1.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 250.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 350.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3200 0.3200 0.3400 0.2900 0.2900 0.2700 0.2300 5.66%
  YoY % 0.00% -5.88% 17.24% 0.00% 7.41% 17.39% -
  Horiz. % 139.13% 139.13% 147.83% 126.09% 126.09% 117.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 47.96 61.66 40.61 31.26 37.03 28.26 29.99 8.14%
  YoY % -22.22% 51.83% 29.91% -15.58% 31.03% -5.77% -
  Horiz. % 159.92% 205.60% 135.41% 104.23% 123.47% 94.23% 100.00%
EPS 2.21 3.68 2.42 -4.17 1.87 1.57 2.49 -1.97%
  YoY % -39.95% 52.07% 158.03% -322.99% 19.11% -36.95% -
  Horiz. % 88.76% 147.79% 97.19% -167.47% 75.10% 63.05% 100.00%
DPS 2.65 0.76 0.00 0.00 0.00 0.78 0.00 -
  YoY % 248.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 339.74% 97.44% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2425 0.2424 0.2582 0.2215 0.2178 0.2081 0.1751 5.57%
  YoY % 0.04% -6.12% 16.57% 1.70% 4.66% 18.85% -
  Horiz. % 138.49% 138.44% 147.46% 126.50% 124.39% 118.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.2100 0.2600 0.2000 0.1000 0.2700 0.2300 0.2700 -
P/RPS 0.33 0.32 0.37 0.24 0.55 0.63 0.69 -11.56%
  YoY % 3.13% -13.51% 54.17% -56.36% -12.70% -8.70% -
  Horiz. % 47.83% 46.38% 53.62% 34.78% 79.71% 91.30% 100.00%
P/EPS 7.19 5.35 6.29 -1.83 10.82 11.27 8.26 -2.28%
  YoY % 34.39% -14.94% 443.72% -116.91% -3.99% 36.44% -
  Horiz. % 87.05% 64.77% 76.15% -22.15% 130.99% 136.44% 100.00%
EY 13.91 18.70 15.91 -54.58 9.24 8.87 12.11 2.34%
  YoY % -25.61% 17.54% 129.15% -690.69% 4.17% -26.75% -
  Horiz. % 114.86% 154.42% 131.38% -450.70% 76.30% 73.25% 100.00%
DY 16.67 3.85 0.00 0.00 0.00 4.35 0.00 -
  YoY % 332.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 383.22% 88.51% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.81 0.59 0.34 0.93 0.85 1.17 -9.10%
  YoY % -18.52% 37.29% 73.53% -63.44% 9.41% -27.35% -
  Horiz. % 56.41% 69.23% 50.43% 29.06% 79.49% 72.65% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 30/11/09 26/11/08 29/11/07 29/11/06 21/11/05 -
Price 0.2500 0.2900 0.2200 0.0900 0.2700 0.2800 0.2600 -
P/RPS 0.40 0.36 0.41 0.22 0.55 0.76 0.66 -8.00%
  YoY % 11.11% -12.20% 86.36% -60.00% -27.63% 15.15% -
  Horiz. % 60.61% 54.55% 62.12% 33.33% 83.33% 115.15% 100.00%
P/EPS 8.56 5.96 6.91 -1.65 10.82 13.72 7.95 1.24%
  YoY % 43.62% -13.75% 518.79% -115.25% -21.14% 72.58% -
  Horiz. % 107.67% 74.97% 86.92% -20.75% 136.10% 172.58% 100.00%
EY 11.69 16.77 14.46 -60.65 9.24 7.29 12.57 -1.20%
  YoY % -30.29% 15.98% 123.84% -756.39% 26.75% -42.00% -
  Horiz. % 93.00% 133.41% 115.04% -482.50% 73.51% 58.00% 100.00%
DY 14.00 3.45 0.00 0.00 0.00 3.57 0.00 -
  YoY % 305.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 392.16% 96.64% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.78 0.91 0.65 0.31 0.93 1.04 1.13 -5.99%
  YoY % -14.29% 40.00% 109.68% -66.67% -10.58% -7.96% -
  Horiz. % 69.03% 80.53% 57.52% 27.43% 82.30% 92.04% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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
Partners & Brokers