Highlights

[AWC] YoY TTM Result on 2012-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -99.68%    YoY -     -99.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 133,295 124,880 146,331 112,419 143,367 184,299 121,398 1.57%
  YoY % 6.74% -14.66% 30.17% -21.59% -22.21% 51.81% -
  Horiz. % 109.80% 102.87% 120.54% 92.60% 118.10% 151.81% 100.00%
PBT 10,916 17,499 13,207 207 13,856 25,601 14,811 -4.96%
  YoY % -37.62% 32.50% 6,280.19% -98.51% -45.88% 72.85% -
  Horiz. % 73.70% 118.15% 89.17% 1.40% 93.55% 172.85% 100.00%
Tax -1,324 -3,907 -3,940 664 -2,406 -3,818 -3,174 -13.55%
  YoY % 66.11% 0.84% -693.37% 127.60% 36.98% -20.29% -
  Horiz. % 41.71% 123.09% 124.13% -20.92% 75.80% 120.29% 100.00%
NP 9,592 13,592 9,267 871 11,450 21,783 11,637 -3.17%
  YoY % -29.43% 46.67% 963.95% -92.39% -47.44% 87.19% -
  Horiz. % 82.43% 116.80% 79.63% 7.48% 98.39% 187.19% 100.00%
NP to SH 6,521 9,335 7,786 12 6,620 11,011 7,224 -1.69%
  YoY % -30.14% 19.89% 64,783.33% -99.82% -39.88% 52.42% -
  Horiz. % 90.27% 129.22% 107.78% 0.17% 91.64% 152.42% 100.00%
Tax Rate 12.13 % 22.33 % 29.83 % -320.77 % 17.36 % 14.91 % 21.43 % -9.05%
  YoY % -45.68% -25.14% 109.30% -1,947.75% 16.43% -30.42% -
  Horiz. % 56.60% 104.20% 139.20% -1,496.83% 81.01% 69.58% 100.00%
Total Cost 123,703 111,288 137,064 111,548 131,917 162,516 109,761 2.01%
  YoY % 11.16% -18.81% 22.87% -15.44% -18.83% 48.06% -
  Horiz. % 112.70% 101.39% 124.87% 101.63% 120.19% 148.06% 100.00%
Net Worth 93,826 81,405 69,999 69,818 72,499 72,461 77,185 3.31%
  YoY % 15.26% 16.29% 0.26% -3.70% 0.05% -6.12% -
  Horiz. % 121.56% 105.47% 90.69% 90.46% 93.93% 93.88% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 2,245 3,378 7,917 2,262 0 -
  YoY % 0.00% 0.00% -33.53% -57.33% 249.89% 0.00% -
  Horiz. % 0.00% 0.00% 99.24% 149.29% 349.89% 100.00% -
Div Payout % - % - % 28.84 % 28,152.57 % 119.60 % 20.55 % - % -
  YoY % 0.00% 0.00% -99.90% 23,438.94% 482.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.34% 136,995.48% 582.00% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 93,826 81,405 69,999 69,818 72,499 72,461 77,185 3.31%
  YoY % 15.26% 16.29% 0.26% -3.70% 0.05% -6.12% -
  Horiz. % 121.56% 105.47% 90.69% 90.46% 93.93% 93.88% 100.00%
NOSH 223,928 226,126 218,750 225,220 226,562 226,442 227,014 -0.23%
  YoY % -0.97% 3.37% -2.87% -0.59% 0.05% -0.25% -
  Horiz. % 98.64% 99.61% 96.36% 99.21% 99.80% 99.75% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.20 % 10.88 % 6.33 % 0.77 % 7.99 % 11.82 % 9.59 % -4.66%
  YoY % -33.82% 71.88% 722.08% -90.36% -32.40% 23.25% -
  Horiz. % 75.08% 113.45% 66.01% 8.03% 83.32% 123.25% 100.00%
ROE 6.95 % 11.47 % 11.12 % 0.02 % 9.13 % 15.20 % 9.36 % -4.84%
  YoY % -39.41% 3.15% 55,500.00% -99.78% -39.93% 62.39% -
  Horiz. % 74.25% 122.54% 118.80% 0.21% 97.54% 162.39% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.53 55.23 66.89 49.92 63.28 81.39 53.48 1.80%
  YoY % 7.79% -17.43% 33.99% -21.11% -22.25% 52.19% -
  Horiz. % 111.31% 103.27% 125.07% 93.34% 118.32% 152.19% 100.00%
EPS 2.91 4.13 3.56 0.01 2.92 4.86 3.18 -1.47%
  YoY % -29.54% 16.01% 35,500.00% -99.66% -39.92% 52.83% -
  Horiz. % 91.51% 129.87% 111.95% 0.31% 91.82% 152.83% 100.00%
DPS 0.00 0.00 1.03 1.50 3.50 1.00 0.00 -
  YoY % 0.00% 0.00% -31.33% -57.14% 250.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.00% 150.00% 350.00% 100.00% -
NAPS 0.4190 0.3600 0.3200 0.3100 0.3200 0.3200 0.3400 3.54%
  YoY % 16.39% 12.50% 3.23% -3.12% 0.00% -5.88% -
  Horiz. % 123.24% 105.88% 94.12% 91.18% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.61 41.79 48.97 37.62 47.98 61.67 40.62 1.57%
  YoY % 6.75% -14.66% 30.17% -21.59% -22.20% 51.82% -
  Horiz. % 109.82% 102.88% 120.56% 92.61% 118.12% 151.82% 100.00%
EPS 2.18 3.12 2.61 0.00 2.22 3.68 2.42 -1.72%
  YoY % -30.13% 19.54% 0.00% 0.00% -39.67% 52.07% -
  Horiz. % 90.08% 128.93% 107.85% 0.00% 91.74% 152.07% 100.00%
DPS 0.00 0.00 0.75 1.13 2.65 0.76 0.00 -
  YoY % 0.00% 0.00% -33.63% -57.36% 248.68% 0.00% -
  Horiz. % 0.00% 0.00% 98.68% 148.68% 348.68% 100.00% -
NAPS 0.3140 0.2724 0.2342 0.2336 0.2426 0.2425 0.2583 3.31%
  YoY % 15.27% 16.31% 0.26% -3.71% 0.04% -6.12% -
  Horiz. % 121.56% 105.46% 90.67% 90.44% 93.92% 93.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3900 0.3600 0.2500 0.2300 0.2100 0.2600 0.2000 -
P/RPS 0.66 0.65 0.37 0.46 0.33 0.32 0.37 10.12%
  YoY % 1.54% 75.68% -19.57% 39.39% 3.13% -13.51% -
  Horiz. % 178.38% 175.68% 100.00% 124.32% 89.19% 86.49% 100.00%
P/EPS 13.39 8.72 7.02 4,316.73 7.19 5.35 6.29 13.41%
  YoY % 53.56% 24.22% -99.84% 59,937.97% 34.39% -14.94% -
  Horiz. % 212.88% 138.63% 111.61% 68,628.46% 114.31% 85.06% 100.00%
EY 7.47 11.47 14.24 0.02 13.91 18.70 15.91 -11.83%
  YoY % -34.87% -19.45% 71,100.00% -99.86% -25.61% 17.54% -
  Horiz. % 46.95% 72.09% 89.50% 0.13% 87.43% 117.54% 100.00%
DY 0.00 0.00 4.11 6.52 16.67 3.85 0.00 -
  YoY % 0.00% 0.00% -36.96% -60.89% 332.99% 0.00% -
  Horiz. % 0.00% 0.00% 106.75% 169.35% 432.99% 100.00% -
P/NAPS 0.93 1.00 0.78 0.74 0.66 0.81 0.59 7.88%
  YoY % -7.00% 28.21% 5.41% 12.12% -18.52% 37.29% -
  Horiz. % 157.63% 169.49% 132.20% 125.42% 111.86% 137.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 0.4100 0.3550 0.2750 0.2400 0.2500 0.2900 0.2200 -
P/RPS 0.69 0.64 0.41 0.48 0.40 0.36 0.41 9.06%
  YoY % 7.81% 56.10% -14.58% 20.00% 11.11% -12.20% -
  Horiz. % 168.29% 156.10% 100.00% 117.07% 97.56% 87.80% 100.00%
P/EPS 14.08 8.60 7.73 4,504.41 8.56 5.96 6.91 12.59%
  YoY % 63.72% 11.25% -99.83% 52,521.61% 43.62% -13.75% -
  Horiz. % 203.76% 124.46% 111.87% 65,186.84% 123.88% 86.25% 100.00%
EY 7.10 11.63 12.94 0.02 11.69 16.77 14.46 -11.17%
  YoY % -38.95% -10.12% 64,600.00% -99.83% -30.29% 15.98% -
  Horiz. % 49.10% 80.43% 89.49% 0.14% 80.84% 115.98% 100.00%
DY 0.00 0.00 3.73 6.25 14.00 3.45 0.00 -
  YoY % 0.00% 0.00% -40.32% -55.36% 305.80% 0.00% -
  Horiz. % 0.00% 0.00% 108.12% 181.16% 405.80% 100.00% -
P/NAPS 0.98 0.99 0.86 0.77 0.78 0.91 0.65 7.08%
  YoY % -1.01% 15.12% 11.69% -1.28% -14.29% 40.00% -
  Horiz. % 150.77% 152.31% 132.31% 118.46% 120.00% 140.00% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers