Highlights

[AWC] YoY TTM Result on 2010-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -18.67%    YoY -     -21.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 134,405 118,850 139,319 186,942 133,507 83,615 111,495 3.16%
  YoY % 13.09% -14.69% -25.47% 40.02% 59.67% -25.01% -
  Horiz. % 120.55% 106.60% 124.96% 167.67% 119.74% 74.99% 100.00%
PBT 8,442 3,378 13,909 19,303 25,106 -15,035 9,067 -1.18%
  YoY % 149.91% -75.71% -27.94% -23.11% 266.98% -265.82% -
  Horiz. % 93.11% 37.26% 153.40% 212.89% 276.89% -165.82% 100.00%
Tax -2,866 -628 -2,318 -2,207 -4,893 -393 -3,362 -2.62%
  YoY % -356.37% 72.91% -5.03% 54.89% -1,145.04% 88.31% -
  Horiz. % 85.25% 18.68% 68.95% 65.65% 145.54% 11.69% 100.00%
NP 5,576 2,750 11,591 17,096 20,213 -15,428 5,705 -0.38%
  YoY % 102.76% -76.27% -32.20% -15.42% 231.02% -370.43% -
  Horiz. % 97.74% 48.20% 203.17% 299.67% 354.30% -270.43% 100.00%
NP to SH 4,423 2,859 6,633 8,955 11,434 -13,569 4,213 0.81%
  YoY % 54.70% -56.90% -25.93% -21.68% 184.27% -422.07% -
  Horiz. % 104.98% 67.86% 157.44% 212.56% 271.40% -322.07% 100.00%
Tax Rate 33.95 % 18.59 % 16.67 % 11.43 % 19.49 % - % 37.08 % -1.46%
  YoY % 82.63% 11.52% 45.84% -41.35% 0.00% 0.00% -
  Horiz. % 91.56% 50.13% 44.96% 30.83% 52.56% 0.00% 100.00%
Total Cost 128,829 116,100 127,728 169,846 113,294 99,043 105,790 3.34%
  YoY % 10.96% -9.10% -24.80% 49.92% 14.39% -6.38% -
  Horiz. % 121.78% 109.75% 120.74% 160.55% 107.09% 93.62% 100.00%
Net Worth 71,999 69,920 74,074 70,221 65,578 63,542 65,088 1.69%
  YoY % 2.97% -5.61% 5.49% 7.08% 3.20% -2.38% -
  Horiz. % 110.62% 107.42% 113.81% 107.89% 100.75% 97.62% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,245 3,378 5,652 4,528 0 0 0 -
  YoY % -33.53% -40.23% 24.83% 0.00% 0.00% 0.00% -
  Horiz. % 49.59% 74.61% 124.83% 100.00% - - -
Div Payout % 50.77 % 118.16 % 85.22 % 50.56 % - % - % - % -
  YoY % -57.03% 38.65% 68.55% 0.00% 0.00% 0.00% -
  Horiz. % 100.42% 233.70% 168.55% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 71,999 69,920 74,074 70,221 65,578 63,542 65,088 1.69%
  YoY % 2.97% -5.61% 5.49% 7.08% 3.20% -2.38% -
  Horiz. % 110.62% 107.42% 113.81% 107.89% 100.75% 97.62% 100.00%
NOSH 225,000 225,549 224,468 226,521 226,131 226,938 224,444 0.04%
  YoY % -0.24% 0.48% -0.91% 0.17% -0.36% 1.11% -
  Horiz. % 100.25% 100.49% 100.01% 100.93% 100.75% 101.11% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.15 % 2.31 % 8.32 % 9.15 % 15.14 % -18.45 % 5.12 % -3.44%
  YoY % 79.65% -72.24% -9.07% -39.56% 182.06% -460.35% -
  Horiz. % 81.05% 45.12% 162.50% 178.71% 295.70% -360.35% 100.00%
ROE 6.14 % 4.09 % 8.95 % 12.75 % 17.44 % -21.35 % 6.47 % -0.87%
  YoY % 50.12% -54.30% -29.80% -26.89% 181.69% -429.98% -
  Horiz. % 94.90% 63.21% 138.33% 197.06% 269.55% -329.98% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 59.74 52.69 62.07 82.53 59.04 36.84 49.68 3.12%
  YoY % 13.38% -15.11% -24.79% 39.79% 60.26% -25.85% -
  Horiz. % 120.25% 106.06% 124.94% 166.12% 118.84% 74.15% 100.00%
EPS 1.97 1.27 2.95 3.95 5.06 -5.98 1.88 0.78%
  YoY % 55.12% -56.95% -25.32% -21.94% 184.62% -418.09% -
  Horiz. % 104.79% 67.55% 156.91% 210.11% 269.15% -318.09% 100.00%
DPS 1.00 1.50 2.50 2.00 0.00 0.00 0.00 -
  YoY % -33.33% -40.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 125.00% 100.00% - - -
NAPS 0.3200 0.3100 0.3300 0.3100 0.2900 0.2800 0.2900 1.65%
  YoY % 3.23% -6.06% 6.45% 6.90% 3.57% -3.45% -
  Horiz. % 110.34% 106.90% 113.79% 106.90% 100.00% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.04 39.82 46.68 62.64 44.74 28.02 37.36 3.16%
  YoY % 13.11% -14.70% -25.48% 40.01% 59.67% -25.00% -
  Horiz. % 120.56% 106.58% 124.95% 167.67% 119.75% 75.00% 100.00%
EPS 1.48 0.96 2.22 3.00 3.83 -4.55 1.41 0.81%
  YoY % 54.17% -56.76% -26.00% -21.67% 184.18% -422.70% -
  Horiz. % 104.96% 68.09% 157.45% 212.77% 271.63% -322.70% 100.00%
DPS 0.75 1.13 1.89 1.52 0.00 0.00 0.00 -
  YoY % -33.63% -40.21% 24.34% 0.00% 0.00% 0.00% -
  Horiz. % 49.34% 74.34% 124.34% 100.00% - - -
NAPS 0.2413 0.2343 0.2482 0.2353 0.2197 0.2129 0.2181 1.70%
  YoY % 2.99% -5.60% 5.48% 7.10% 3.19% -2.38% -
  Horiz. % 110.64% 107.43% 113.80% 107.89% 100.73% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.2750 0.2400 0.2500 0.2800 0.2500 0.0900 0.2500 -
P/RPS 0.46 0.46 0.40 0.34 0.42 0.24 0.50 -1.38%
  YoY % 0.00% 15.00% 17.65% -19.05% 75.00% -52.00% -
  Horiz. % 92.00% 92.00% 80.00% 68.00% 84.00% 48.00% 100.00%
P/EPS 13.99 18.93 8.46 7.08 4.94 -1.51 13.32 0.82%
  YoY % -26.10% 123.76% 19.49% 43.32% 427.15% -111.34% -
  Horiz. % 105.03% 142.12% 63.51% 53.15% 37.09% -11.34% 100.00%
EY 7.15 5.28 11.82 14.12 20.23 -66.43 7.51 -0.81%
  YoY % 35.42% -55.33% -16.29% -30.20% 130.45% -984.55% -
  Horiz. % 95.21% 70.31% 157.39% 188.02% 269.37% -884.55% 100.00%
DY 3.63 6.25 10.00 7.14 0.00 0.00 0.00 -
  YoY % -41.92% -37.50% 40.06% 0.00% 0.00% 0.00% -
  Horiz. % 50.84% 87.54% 140.06% 100.00% - - -
P/NAPS 0.86 0.77 0.76 0.90 0.86 0.32 0.86 -
  YoY % 11.69% 1.32% -15.56% 4.65% 168.75% -62.79% -
  Horiz. % 100.00% 89.53% 88.37% 104.65% 100.00% 37.21% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 28/02/08 -
Price 0.2850 0.2200 0.2600 0.2600 0.2800 0.1100 0.1900 -
P/RPS 0.48 0.42 0.42 0.32 0.47 0.30 0.38 3.97%
  YoY % 14.29% 0.00% 31.25% -31.91% 56.67% -21.05% -
  Horiz. % 126.32% 110.53% 110.53% 84.21% 123.68% 78.95% 100.00%
P/EPS 14.50 17.36 8.80 6.58 5.54 -1.84 10.12 6.17%
  YoY % -16.47% 97.27% 33.74% 18.77% 401.09% -118.18% -
  Horiz. % 143.28% 171.54% 86.96% 65.02% 54.74% -18.18% 100.00%
EY 6.90 5.76 11.37 15.20 18.06 -54.36 9.88 -5.80%
  YoY % 19.79% -49.34% -25.20% -15.84% 133.22% -650.20% -
  Horiz. % 69.84% 58.30% 115.08% 153.85% 182.79% -550.20% 100.00%
DY 3.50 6.82 9.62 7.69 0.00 0.00 0.00 -
  YoY % -48.68% -29.11% 25.10% 0.00% 0.00% 0.00% -
  Horiz. % 45.51% 88.69% 125.10% 100.00% - - -
P/NAPS 0.89 0.71 0.79 0.84 0.97 0.39 0.66 5.10%
  YoY % 25.35% -10.13% -5.95% -13.40% 148.72% -40.91% -
  Horiz. % 134.85% 107.58% 119.70% 127.27% 146.97% 59.09% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers