Highlights

[AWC] YoY TTM Result on 2011-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     0.20%    YoY -     -25.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 132,492 134,405 118,850 139,319 186,942 133,507 83,615 7.97%
  YoY % -1.42% 13.09% -14.69% -25.47% 40.02% 59.67% -
  Horiz. % 158.45% 160.74% 142.14% 166.62% 223.57% 159.67% 100.00%
PBT 22,521 8,442 3,378 13,909 19,303 25,106 -15,035 -
  YoY % 166.77% 149.91% -75.71% -27.94% -23.11% 266.98% -
  Horiz. % -149.79% -56.15% -22.47% -92.51% -128.39% -166.98% 100.00%
Tax -3,768 -2,866 -628 -2,318 -2,207 -4,893 -393 45.73%
  YoY % -31.47% -356.37% 72.91% -5.03% 54.89% -1,145.04% -
  Horiz. % 958.78% 729.26% 159.80% 589.82% 561.58% 1,245.04% 100.00%
NP 18,753 5,576 2,750 11,591 17,096 20,213 -15,428 -
  YoY % 236.32% 102.76% -76.27% -32.20% -15.42% 231.02% -
  Horiz. % -121.55% -36.14% -17.82% -75.13% -110.81% -131.02% 100.00%
NP to SH 11,297 4,423 2,859 6,633 8,955 11,434 -13,569 -
  YoY % 155.41% 54.70% -56.90% -25.93% -21.68% 184.27% -
  Horiz. % -83.26% -32.60% -21.07% -48.88% -66.00% -84.27% 100.00%
Tax Rate 16.73 % 33.95 % 18.59 % 16.67 % 11.43 % 19.49 % - % -
  YoY % -50.72% 82.63% 11.52% 45.84% -41.35% 0.00% -
  Horiz. % 85.84% 174.19% 95.38% 85.53% 58.65% 100.00% -
Total Cost 113,739 128,829 116,100 127,728 169,846 113,294 99,043 2.33%
  YoY % -11.71% 10.96% -9.10% -24.80% 49.92% 14.39% -
  Horiz. % 114.84% 130.07% 117.22% 128.96% 171.49% 114.39% 100.00%
Net Worth 85,654 71,999 69,920 74,074 70,221 65,578 63,542 5.10%
  YoY % 18.96% 2.97% -5.61% 5.49% 7.08% 3.20% -
  Horiz. % 134.80% 113.31% 110.04% 116.57% 110.51% 103.20% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 0 2,245 3,378 5,652 4,528 0 0 -
  YoY % 0.00% -33.53% -40.23% 24.83% 0.00% 0.00% -
  Horiz. % 0.00% 49.59% 74.61% 124.83% 100.00% - -
Div Payout % - % 50.77 % 118.16 % 85.22 % 50.56 % - % - % -
  YoY % 0.00% -57.03% 38.65% 68.55% 0.00% 0.00% -
  Horiz. % 0.00% 100.42% 233.70% 168.55% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 85,654 71,999 69,920 74,074 70,221 65,578 63,542 5.10%
  YoY % 18.96% 2.97% -5.61% 5.49% 7.08% 3.20% -
  Horiz. % 134.80% 113.31% 110.04% 116.57% 110.51% 103.20% 100.00%
NOSH 225,405 225,000 225,549 224,468 226,521 226,131 226,938 -0.11%
  YoY % 0.18% -0.24% 0.48% -0.91% 0.17% -0.36% -
  Horiz. % 99.32% 99.15% 99.39% 98.91% 99.82% 99.64% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.15 % 4.15 % 2.31 % 8.32 % 9.15 % 15.14 % -18.45 % -
  YoY % 240.96% 79.65% -72.24% -9.07% -39.56% 182.06% -
  Horiz. % -76.69% -22.49% -12.52% -45.09% -49.59% -82.06% 100.00%
ROE 13.19 % 6.14 % 4.09 % 8.95 % 12.75 % 17.44 % -21.35 % -
  YoY % 114.82% 50.12% -54.30% -29.80% -26.89% 181.69% -
  Horiz. % -61.78% -28.76% -19.16% -41.92% -59.72% -81.69% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.78 59.74 52.69 62.07 82.53 59.04 36.84 8.09%
  YoY % -1.61% 13.38% -15.11% -24.79% 39.79% 60.26% -
  Horiz. % 159.55% 162.16% 143.02% 168.49% 224.02% 160.26% 100.00%
EPS 5.01 1.97 1.27 2.95 3.95 5.06 -5.98 -
  YoY % 154.31% 55.12% -56.95% -25.32% -21.94% 184.62% -
  Horiz. % -83.78% -32.94% -21.24% -49.33% -66.05% -84.62% 100.00%
DPS 0.00 1.00 1.50 2.50 2.00 0.00 0.00 -
  YoY % 0.00% -33.33% -40.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 75.00% 125.00% 100.00% - -
NAPS 0.3800 0.3200 0.3100 0.3300 0.3100 0.2900 0.2800 5.22%
  YoY % 18.75% 3.23% -6.06% 6.45% 6.90% 3.57% -
  Horiz. % 135.71% 114.29% 110.71% 117.86% 110.71% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 44.39 45.04 39.82 46.68 62.64 44.74 28.02 7.97%
  YoY % -1.44% 13.11% -14.70% -25.48% 40.01% 59.67% -
  Horiz. % 158.42% 160.74% 142.11% 166.60% 223.55% 159.67% 100.00%
EPS 3.79 1.48 0.96 2.22 3.00 3.83 -4.55 -
  YoY % 156.08% 54.17% -56.76% -26.00% -21.67% 184.18% -
  Horiz. % -83.30% -32.53% -21.10% -48.79% -65.93% -84.18% 100.00%
DPS 0.00 0.75 1.13 1.89 1.52 0.00 0.00 -
  YoY % 0.00% -33.63% -40.21% 24.34% 0.00% 0.00% -
  Horiz. % 0.00% 49.34% 74.34% 124.34% 100.00% - -
NAPS 0.2870 0.2413 0.2343 0.2482 0.2353 0.2197 0.2129 5.10%
  YoY % 18.94% 2.99% -5.60% 5.48% 7.10% 3.19% -
  Horiz. % 134.81% 113.34% 110.05% 116.58% 110.52% 103.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3000 0.2750 0.2400 0.2500 0.2800 0.2500 0.0900 -
P/RPS 0.51 0.46 0.46 0.40 0.34 0.42 0.24 13.38%
  YoY % 10.87% 0.00% 15.00% 17.65% -19.05% 75.00% -
  Horiz. % 212.50% 191.67% 191.67% 166.67% 141.67% 175.00% 100.00%
P/EPS 5.99 13.99 18.93 8.46 7.08 4.94 -1.51 -
  YoY % -57.18% -26.10% 123.76% 19.49% 43.32% 427.15% -
  Horiz. % -396.69% -926.49% -1,253.64% -560.26% -468.87% -327.15% 100.00%
EY 16.71 7.15 5.28 11.82 14.12 20.23 -66.43 -
  YoY % 133.71% 35.42% -55.33% -16.29% -30.20% 130.45% -
  Horiz. % -25.15% -10.76% -7.95% -17.79% -21.26% -30.45% 100.00%
DY 0.00 3.63 6.25 10.00 7.14 0.00 0.00 -
  YoY % 0.00% -41.92% -37.50% 40.06% 0.00% 0.00% -
  Horiz. % 0.00% 50.84% 87.54% 140.06% 100.00% - -
P/NAPS 0.79 0.86 0.77 0.76 0.90 0.86 0.32 16.25%
  YoY % -8.14% 11.69% 1.32% -15.56% 4.65% 168.75% -
  Horiz. % 246.88% 268.75% 240.62% 237.50% 281.25% 268.75% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 19/02/09 -
Price 0.3350 0.2850 0.2200 0.2600 0.2600 0.2800 0.1100 -
P/RPS 0.57 0.48 0.42 0.42 0.32 0.47 0.30 11.29%
  YoY % 18.75% 14.29% 0.00% 31.25% -31.91% 56.67% -
  Horiz. % 190.00% 160.00% 140.00% 140.00% 106.67% 156.67% 100.00%
P/EPS 6.68 14.50 17.36 8.80 6.58 5.54 -1.84 -
  YoY % -53.93% -16.47% 97.27% 33.74% 18.77% 401.09% -
  Horiz. % -363.04% -788.04% -943.48% -478.26% -357.61% -301.09% 100.00%
EY 14.96 6.90 5.76 11.37 15.20 18.06 -54.36 -
  YoY % 116.81% 19.79% -49.34% -25.20% -15.84% 133.22% -
  Horiz. % -27.52% -12.69% -10.60% -20.92% -27.96% -33.22% 100.00%
DY 0.00 3.50 6.82 9.62 7.69 0.00 0.00 -
  YoY % 0.00% -48.68% -29.11% 25.10% 0.00% 0.00% -
  Horiz. % 0.00% 45.51% 88.69% 125.10% 100.00% - -
P/NAPS 0.88 0.89 0.71 0.79 0.84 0.97 0.39 14.52%
  YoY % -1.12% 25.35% -10.13% -5.95% -13.40% 148.72% -
  Horiz. % 225.64% 228.21% 182.05% 202.56% 215.38% 248.72% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers