Highlights

[AWC] YoY TTM Result on 2010-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     12.09%    YoY -     203.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 139,155 130,504 170,300 156,986 87,821 108,169 94,373 6.68%
  YoY % 6.63% -23.37% 8.48% 78.76% -18.81% 14.62% -
  Horiz. % 147.45% 138.29% 180.45% 166.35% 93.06% 114.62% 100.00%
PBT 6,486 11,973 16,540 28,299 -11,527 4,389 10,373 -7.52%
  YoY % -45.83% -27.61% -41.55% 345.50% -362.63% -57.69% -
  Horiz. % 62.53% 115.42% 159.45% 272.81% -111.13% 42.31% 100.00%
Tax -1,167 -2,259 -1,729 -4,643 -1,587 -1,873 -4,157 -19.07%
  YoY % 48.34% -30.65% 62.76% -192.56% 15.27% 54.94% -
  Horiz. % 28.07% 54.34% 41.59% 111.69% 38.18% 45.06% 100.00%
NP 5,319 9,714 14,811 23,656 -13,114 2,516 6,216 -2.56%
  YoY % -45.24% -34.41% -37.39% 280.39% -621.22% -59.52% -
  Horiz. % 85.57% 156.27% 238.27% 380.57% -210.97% 40.48% 100.00%
NP to SH 4,965 5,705 7,947 12,816 -12,333 2,255 4,590 1.32%
  YoY % -12.97% -28.21% -37.99% 203.92% -646.92% -50.87% -
  Horiz. % 108.17% 124.29% 173.14% 279.22% -268.69% 49.13% 100.00%
Tax Rate 17.99 % 18.87 % 10.45 % 16.41 % - % 42.67 % 40.08 % -12.49%
  YoY % -4.66% 80.57% -36.32% 0.00% 0.00% 6.46% -
  Horiz. % 44.89% 47.08% 26.07% 40.94% 0.00% 106.46% 100.00%
Total Cost 133,836 120,790 155,489 133,330 100,935 105,653 88,157 7.20%
  YoY % 10.80% -22.32% 16.62% 32.09% -4.47% 19.85% -
  Horiz. % 151.82% 137.02% 176.38% 151.24% 114.49% 119.85% 100.00%
Net Worth 69,614 70,369 70,232 65,386 66,436 66,119 63,736 1.48%
  YoY % -1.07% 0.20% 7.41% -1.58% 0.48% 3.74% -
  Horiz. % 109.22% 110.41% 110.19% 102.59% 104.24% 103.74% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,623 5,652 4,528 0 0 0 2,316 15.91%
  YoY % -0.50% 24.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.76% 243.99% 195.46% 0.00% 0.00% 0.00% 100.00%
Div Payout % 113.27 % 99.08 % 56.98 % - % - % - % 50.47 % 14.41%
  YoY % 14.32% 73.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.43% 196.31% 112.90% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 69,614 70,369 70,232 65,386 66,436 66,119 63,736 1.48%
  YoY % -1.07% 0.20% 7.41% -1.58% 0.48% 3.74% -
  Horiz. % 109.22% 110.41% 110.19% 102.59% 104.24% 103.74% 100.00%
NOSH 224,561 226,999 226,557 225,471 229,090 227,999 227,631 -0.23%
  YoY % -1.07% 0.20% 0.48% -1.58% 0.48% 0.16% -
  Horiz. % 98.65% 99.72% 99.53% 99.05% 100.64% 100.16% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.82 % 7.44 % 8.70 % 15.07 % -14.93 % 2.33 % 6.59 % -8.68%
  YoY % -48.66% -14.48% -42.27% 200.94% -740.77% -64.64% -
  Horiz. % 57.97% 112.90% 132.02% 228.68% -226.56% 35.36% 100.00%
ROE 7.13 % 8.11 % 11.32 % 19.60 % -18.56 % 3.41 % 7.20 % -0.16%
  YoY % -12.08% -28.36% -42.24% 205.60% -644.28% -52.64% -
  Horiz. % 99.03% 112.64% 157.22% 272.22% -257.78% 47.36% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.97 57.49 75.17 69.63 38.33 47.44 41.46 6.92%
  YoY % 7.79% -23.52% 7.96% 81.66% -19.20% 14.42% -
  Horiz. % 149.47% 138.66% 181.31% 167.95% 92.45% 114.42% 100.00%
EPS 2.21 2.51 3.51 5.68 -5.38 0.99 2.02 1.51%
  YoY % -11.95% -28.49% -38.20% 205.58% -643.43% -50.99% -
  Horiz. % 109.41% 124.26% 173.76% 281.19% -266.34% 49.01% 100.00%
DPS 2.50 2.50 2.00 0.00 0.00 0.00 1.00 16.48%
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 250.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3100 0.3100 0.3100 0.2900 0.2900 0.2900 0.2800 1.71%
  YoY % 0.00% 0.00% 6.90% 0.00% 0.00% 3.57% -
  Horiz. % 110.71% 110.71% 110.71% 103.57% 103.57% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.63 43.73 57.06 52.60 29.43 36.24 31.62 6.68%
  YoY % 6.63% -23.36% 8.48% 78.73% -18.79% 14.61% -
  Horiz. % 147.47% 138.30% 180.46% 166.35% 93.07% 114.61% 100.00%
EPS 1.66 1.91 2.66 4.29 -4.13 0.76 1.54 1.26%
  YoY % -13.09% -28.20% -38.00% 203.87% -643.42% -50.65% -
  Horiz. % 107.79% 124.03% 172.73% 278.57% -268.18% 49.35% 100.00%
DPS 1.88 1.89 1.52 0.00 0.00 0.00 0.78 15.78%
  YoY % -0.53% 24.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.03% 242.31% 194.87% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2333 0.2358 0.2353 0.2191 0.2226 0.2216 0.2136 1.48%
  YoY % -1.06% 0.21% 7.39% -1.57% 0.45% 3.75% -
  Horiz. % 109.22% 110.39% 110.16% 102.57% 104.21% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2300 0.2600 0.2600 0.2800 0.1000 0.1700 0.3100 -
P/RPS 0.37 0.45 0.35 0.40 0.26 0.36 0.75 -11.10%
  YoY % -17.78% 28.57% -12.50% 53.85% -27.78% -52.00% -
  Horiz. % 49.33% 60.00% 46.67% 53.33% 34.67% 48.00% 100.00%
P/EPS 10.40 10.35 7.41 4.93 -1.86 17.19 15.37 -6.30%
  YoY % 0.48% 39.68% 50.30% 365.05% -110.82% 11.84% -
  Horiz. % 67.66% 67.34% 48.21% 32.08% -12.10% 111.84% 100.00%
EY 9.61 9.67 13.49 20.30 -53.83 5.82 6.50 6.73%
  YoY % -0.62% -28.32% -33.55% 137.71% -1,024.91% -10.46% -
  Horiz. % 147.85% 148.77% 207.54% 312.31% -828.15% 89.54% 100.00%
DY 10.87 9.62 7.69 0.00 0.00 0.00 3.23 22.39%
  YoY % 12.99% 25.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 336.53% 297.83% 238.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.84 0.84 0.97 0.34 0.59 1.11 -6.53%
  YoY % -11.90% 0.00% -13.40% 185.29% -42.37% -46.85% -
  Horiz. % 66.67% 75.68% 75.68% 87.39% 30.63% 53.15% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 25/05/11 26/05/10 26/05/09 28/05/08 22/05/07 -
Price 0.2550 0.2500 0.2600 0.2500 0.1300 0.1500 0.2800 -
P/RPS 0.41 0.43 0.35 0.36 0.34 0.32 0.68 -8.08%
  YoY % -4.65% 22.86% -2.78% 5.88% 6.25% -52.94% -
  Horiz. % 60.29% 63.24% 51.47% 52.94% 50.00% 47.06% 100.00%
P/EPS 11.53 9.95 7.41 4.40 -2.41 15.17 13.89 -3.05%
  YoY % 15.88% 34.28% 68.41% 282.57% -115.89% 9.22% -
  Horiz. % 83.01% 71.63% 53.35% 31.68% -17.35% 109.22% 100.00%
EY 8.67 10.05 13.49 22.74 -41.41 6.59 7.20 3.14%
  YoY % -13.73% -25.50% -40.68% 154.91% -728.38% -8.47% -
  Horiz. % 120.42% 139.58% 187.36% 315.83% -575.14% 91.53% 100.00%
DY 9.80 10.00 7.69 0.00 0.00 0.00 3.57 18.31%
  YoY % -2.00% 30.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 274.51% 280.11% 215.41% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.81 0.84 0.86 0.45 0.52 1.00 -3.25%
  YoY % 1.23% -3.57% -2.33% 91.11% -13.46% -48.00% -
  Horiz. % 82.00% 81.00% 84.00% 86.00% 45.00% 52.00% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers