Highlights

[AWC] YoY TTM Result on 2012-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     23,725.00%    YoY -     -56.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 162,679 132,492 134,405 118,850 139,319 186,942 133,507 3.35%
  YoY % 22.78% -1.42% 13.09% -14.69% -25.47% 40.02% -
  Horiz. % 121.85% 99.24% 100.67% 89.02% 104.35% 140.02% 100.00%
PBT 12,792 22,521 8,442 3,378 13,909 19,303 25,106 -10.63%
  YoY % -43.20% 166.77% 149.91% -75.71% -27.94% -23.11% -
  Horiz. % 50.95% 89.70% 33.63% 13.45% 55.40% 76.89% 100.00%
Tax -2,794 -3,768 -2,866 -628 -2,318 -2,207 -4,893 -8.91%
  YoY % 25.85% -31.47% -356.37% 72.91% -5.03% 54.89% -
  Horiz. % 57.10% 77.01% 58.57% 12.83% 47.37% 45.11% 100.00%
NP 9,998 18,753 5,576 2,750 11,591 17,096 20,213 -11.07%
  YoY % -46.69% 236.32% 102.76% -76.27% -32.20% -15.42% -
  Horiz. % 49.46% 92.78% 27.59% 13.61% 57.34% 84.58% 100.00%
NP to SH 7,766 11,297 4,423 2,859 6,633 8,955 11,434 -6.24%
  YoY % -31.26% 155.41% 54.70% -56.90% -25.93% -21.68% -
  Horiz. % 67.92% 98.80% 38.68% 25.00% 58.01% 78.32% 100.00%
Tax Rate 21.84 % 16.73 % 33.95 % 18.59 % 16.67 % 11.43 % 19.49 % 1.91%
  YoY % 30.54% -50.72% 82.63% 11.52% 45.84% -41.35% -
  Horiz. % 112.06% 85.84% 174.19% 95.38% 85.53% 58.65% 100.00%
Total Cost 152,681 113,739 128,829 116,100 127,728 169,846 113,294 5.10%
  YoY % 34.24% -11.71% 10.96% -9.10% -24.80% 49.92% -
  Horiz. % 134.77% 100.39% 113.71% 102.48% 112.74% 149.92% 100.00%
Net Worth 111,126 85,654 71,999 69,920 74,074 70,221 65,578 9.18%
  YoY % 29.74% 18.96% 2.97% -5.61% 5.49% 7.08% -
  Horiz. % 169.46% 130.61% 109.79% 106.62% 112.96% 107.08% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 2,245 3,378 5,652 4,528 0 -
  YoY % 0.00% 0.00% -33.53% -40.23% 24.83% 0.00% -
  Horiz. % 0.00% 0.00% 49.59% 74.61% 124.83% 100.00% -
Div Payout % - % - % 50.77 % 118.16 % 85.22 % 50.56 % - % -
  YoY % 0.00% 0.00% -57.03% 38.65% 68.55% 0.00% -
  Horiz. % 0.00% 0.00% 100.42% 233.70% 168.55% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 111,126 85,654 71,999 69,920 74,074 70,221 65,578 9.18%
  YoY % 29.74% 18.96% 2.97% -5.61% 5.49% 7.08% -
  Horiz. % 169.46% 130.61% 109.79% 106.62% 112.96% 107.08% 100.00%
NOSH 256,643 225,405 225,000 225,549 224,468 226,521 226,131 2.13%
  YoY % 13.86% 0.18% -0.24% 0.48% -0.91% 0.17% -
  Horiz. % 113.49% 99.68% 99.50% 99.74% 99.26% 100.17% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.15 % 14.15 % 4.15 % 2.31 % 8.32 % 9.15 % 15.14 % -13.94%
  YoY % -56.54% 240.96% 79.65% -72.24% -9.07% -39.56% -
  Horiz. % 40.62% 93.46% 27.41% 15.26% 54.95% 60.44% 100.00%
ROE 6.99 % 13.19 % 6.14 % 4.09 % 8.95 % 12.75 % 17.44 % -14.13%
  YoY % -47.01% 114.82% 50.12% -54.30% -29.80% -26.89% -
  Horiz. % 40.08% 75.63% 35.21% 23.45% 51.32% 73.11% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.39 58.78 59.74 52.69 62.07 82.53 59.04 1.19%
  YoY % 7.84% -1.61% 13.38% -15.11% -24.79% 39.79% -
  Horiz. % 107.37% 99.56% 101.19% 89.24% 105.13% 139.79% 100.00%
EPS 3.03 5.01 1.97 1.27 2.95 3.95 5.06 -8.19%
  YoY % -39.52% 154.31% 55.12% -56.95% -25.32% -21.94% -
  Horiz. % 59.88% 99.01% 38.93% 25.10% 58.30% 78.06% 100.00%
DPS 0.00 0.00 1.00 1.50 2.50 2.00 0.00 -
  YoY % 0.00% 0.00% -33.33% -40.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 75.00% 125.00% 100.00% -
NAPS 0.4330 0.3800 0.3200 0.3100 0.3300 0.3100 0.2900 6.91%
  YoY % 13.95% 18.75% 3.23% -6.06% 6.45% 6.90% -
  Horiz. % 149.31% 131.03% 110.34% 106.90% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.42 44.33 44.97 39.76 46.61 62.54 44.66 3.35%
  YoY % 22.76% -1.42% 13.10% -14.70% -25.47% 40.04% -
  Horiz. % 121.85% 99.26% 100.69% 89.03% 104.37% 140.04% 100.00%
EPS 2.60 3.78 1.48 0.96 2.22 3.00 3.83 -6.25%
  YoY % -31.22% 155.41% 54.17% -56.76% -26.00% -21.67% -
  Horiz. % 67.89% 98.69% 38.64% 25.07% 57.96% 78.33% 100.00%
DPS 0.00 0.00 0.75 1.13 1.89 1.51 0.00 -
  YoY % 0.00% 0.00% -33.63% -40.21% 25.17% 0.00% -
  Horiz. % 0.00% 0.00% 49.67% 74.83% 125.17% 100.00% -
NAPS 0.3718 0.2866 0.2409 0.2339 0.2478 0.2349 0.2194 9.18%
  YoY % 29.73% 18.97% 2.99% -5.61% 5.49% 7.06% -
  Horiz. % 169.46% 130.63% 109.80% 106.61% 112.94% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3900 0.3000 0.2750 0.2400 0.2500 0.2800 0.2500 -
P/RPS 0.62 0.51 0.46 0.46 0.40 0.34 0.42 6.70%
  YoY % 21.57% 10.87% 0.00% 15.00% 17.65% -19.05% -
  Horiz. % 147.62% 121.43% 109.52% 109.52% 95.24% 80.95% 100.00%
P/EPS 12.89 5.99 13.99 18.93 8.46 7.08 4.94 17.32%
  YoY % 115.19% -57.18% -26.10% 123.76% 19.49% 43.32% -
  Horiz. % 260.93% 121.26% 283.20% 383.20% 171.26% 143.32% 100.00%
EY 7.76 16.71 7.15 5.28 11.82 14.12 20.23 -14.75%
  YoY % -53.56% 133.71% 35.42% -55.33% -16.29% -30.20% -
  Horiz. % 38.36% 82.60% 35.34% 26.10% 58.43% 69.80% 100.00%
DY 0.00 0.00 3.63 6.25 10.00 7.14 0.00 -
  YoY % 0.00% 0.00% -41.92% -37.50% 40.06% 0.00% -
  Horiz. % 0.00% 0.00% 50.84% 87.54% 140.06% 100.00% -
P/NAPS 0.90 0.79 0.86 0.77 0.76 0.90 0.86 0.76%
  YoY % 13.92% -8.14% 11.69% 1.32% -15.56% 4.65% -
  Horiz. % 104.65% 91.86% 100.00% 89.53% 88.37% 104.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 24/02/10 -
Price 0.4350 0.3350 0.2850 0.2200 0.2600 0.2600 0.2800 -
P/RPS 0.69 0.57 0.48 0.42 0.42 0.32 0.47 6.61%
  YoY % 21.05% 18.75% 14.29% 0.00% 31.25% -31.91% -
  Horiz. % 146.81% 121.28% 102.13% 89.36% 89.36% 68.09% 100.00%
P/EPS 14.38 6.68 14.50 17.36 8.80 6.58 5.54 17.22%
  YoY % 115.27% -53.93% -16.47% 97.27% 33.74% 18.77% -
  Horiz. % 259.57% 120.58% 261.73% 313.36% 158.84% 118.77% 100.00%
EY 6.96 14.96 6.90 5.76 11.37 15.20 18.06 -14.69%
  YoY % -53.48% 116.81% 19.79% -49.34% -25.20% -15.84% -
  Horiz. % 38.54% 82.83% 38.21% 31.89% 62.96% 84.16% 100.00%
DY 0.00 0.00 3.50 6.82 9.62 7.69 0.00 -
  YoY % 0.00% 0.00% -48.68% -29.11% 25.10% 0.00% -
  Horiz. % 0.00% 0.00% 45.51% 88.69% 125.10% 100.00% -
P/NAPS 1.00 0.88 0.89 0.71 0.79 0.84 0.97 0.51%
  YoY % 13.64% -1.12% 25.35% -10.13% -5.95% -13.40% -
  Horiz. % 103.09% 90.72% 91.75% 73.20% 81.44% 86.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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