Highlights

[AWC] YoY TTM Result on 2011-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -11.26%    YoY -     -37.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 114,422 139,155 130,504 170,300 156,986 87,821 108,169 0.94%
  YoY % -17.77% 6.63% -23.37% 8.48% 78.76% -18.81% -
  Horiz. % 105.78% 128.65% 120.65% 157.44% 145.13% 81.19% 100.00%
PBT 4,301 6,486 11,973 16,540 28,299 -11,527 4,389 -0.34%
  YoY % -33.69% -45.83% -27.61% -41.55% 345.50% -362.63% -
  Horiz. % 97.99% 147.78% 272.80% 376.85% 644.77% -262.63% 100.00%
Tax -2,485 -1,167 -2,259 -1,729 -4,643 -1,587 -1,873 4.82%
  YoY % -112.94% 48.34% -30.65% 62.76% -192.56% 15.27% -
  Horiz. % 132.67% 62.31% 120.61% 92.31% 247.89% 84.73% 100.00%
NP 1,816 5,319 9,714 14,811 23,656 -13,114 2,516 -5.29%
  YoY % -65.86% -45.24% -34.41% -37.39% 280.39% -621.22% -
  Horiz. % 72.18% 211.41% 386.09% 588.67% 940.22% -521.22% 100.00%
NP to SH 2,105 4,965 5,705 7,947 12,816 -12,333 2,255 -1.14%
  YoY % -57.60% -12.97% -28.21% -37.99% 203.92% -646.92% -
  Horiz. % 93.35% 220.18% 252.99% 352.42% 568.34% -546.92% 100.00%
Tax Rate 57.78 % 17.99 % 18.87 % 10.45 % 16.41 % - % 42.67 % 5.18%
  YoY % 221.18% -4.66% 80.57% -36.32% 0.00% 0.00% -
  Horiz. % 135.41% 42.16% 44.22% 24.49% 38.46% 0.00% 100.00%
Total Cost 112,606 133,836 120,790 155,489 133,330 100,935 105,653 1.07%
  YoY % -15.86% 10.80% -22.32% 16.62% 32.09% -4.47% -
  Horiz. % 106.58% 126.68% 114.33% 147.17% 126.20% 95.53% 100.00%
Net Worth 70,399 69,614 70,369 70,232 65,386 66,436 66,119 1.05%
  YoY % 1.13% -1.07% 0.20% 7.41% -1.58% 0.48% -
  Horiz. % 106.47% 105.28% 106.43% 106.22% 98.89% 100.48% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 5,623 5,652 4,528 0 0 0 -
  YoY % 0.00% -0.50% 24.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.20% 124.83% 100.00% - - -
Div Payout % - % 113.27 % 99.08 % 56.98 % - % - % - % -
  YoY % 0.00% 14.32% 73.89% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 198.79% 173.89% 100.00% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 70,399 69,614 70,369 70,232 65,386 66,436 66,119 1.05%
  YoY % 1.13% -1.07% 0.20% 7.41% -1.58% 0.48% -
  Horiz. % 106.47% 105.28% 106.43% 106.22% 98.89% 100.48% 100.00%
NOSH 220,000 224,561 226,999 226,557 225,471 229,090 227,999 -0.59%
  YoY % -2.03% -1.07% 0.20% 0.48% -1.58% 0.48% -
  Horiz. % 96.49% 98.49% 99.56% 99.37% 98.89% 100.48% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.59 % 3.82 % 7.44 % 8.70 % 15.07 % -14.93 % 2.33 % -6.17%
  YoY % -58.38% -48.66% -14.48% -42.27% 200.94% -740.77% -
  Horiz. % 68.24% 163.95% 319.31% 373.39% 646.78% -640.77% 100.00%
ROE 2.99 % 7.13 % 8.11 % 11.32 % 19.60 % -18.56 % 3.41 % -2.17%
  YoY % -58.06% -12.08% -28.36% -42.24% 205.60% -644.28% -
  Horiz. % 87.68% 209.09% 237.83% 331.96% 574.78% -544.28% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 52.01 61.97 57.49 75.17 69.63 38.33 47.44 1.54%
  YoY % -16.07% 7.79% -23.52% 7.96% 81.66% -19.20% -
  Horiz. % 109.63% 130.63% 121.18% 158.45% 146.77% 80.80% 100.00%
EPS 0.96 2.21 2.51 3.51 5.68 -5.38 0.99 -0.51%
  YoY % -56.56% -11.95% -28.49% -38.20% 205.58% -643.43% -
  Horiz. % 96.97% 223.23% 253.54% 354.55% 573.74% -543.43% 100.00%
DPS 0.00 2.50 2.50 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% - - -
NAPS 0.3200 0.3100 0.3100 0.3100 0.2900 0.2900 0.2900 1.65%
  YoY % 3.23% 0.00% 0.00% 6.90% 0.00% 0.00% -
  Horiz. % 110.34% 106.90% 106.90% 106.90% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.79 43.53 40.82 53.27 49.11 27.47 33.84 0.94%
  YoY % -17.78% 6.64% -23.37% 8.47% 78.78% -18.82% -
  Horiz. % 105.76% 128.63% 120.63% 157.42% 145.12% 81.18% 100.00%
EPS 0.66 1.55 1.78 2.49 4.01 -3.86 0.71 -1.21%
  YoY % -57.42% -12.92% -28.51% -37.91% 203.89% -643.66% -
  Horiz. % 92.96% 218.31% 250.70% 350.70% 564.79% -543.66% 100.00%
DPS 0.00 1.76 1.77 1.42 0.00 0.00 0.00 -
  YoY % 0.00% -0.56% 24.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.94% 124.65% 100.00% - - -
NAPS 0.2202 0.2178 0.2201 0.2197 0.2045 0.2078 0.2068 1.05%
  YoY % 1.10% -1.04% 0.18% 7.43% -1.59% 0.48% -
  Horiz. % 106.48% 105.32% 106.43% 106.24% 98.89% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2700 0.2300 0.2600 0.2600 0.2800 0.1000 0.1700 -
P/RPS 0.52 0.37 0.45 0.35 0.40 0.26 0.36 6.32%
  YoY % 40.54% -17.78% 28.57% -12.50% 53.85% -27.78% -
  Horiz. % 144.44% 102.78% 125.00% 97.22% 111.11% 72.22% 100.00%
P/EPS 28.22 10.40 10.35 7.41 4.93 -1.86 17.19 8.61%
  YoY % 171.35% 0.48% 39.68% 50.30% 365.05% -110.82% -
  Horiz. % 164.17% 60.50% 60.21% 43.11% 28.68% -10.82% 100.00%
EY 3.54 9.61 9.67 13.49 20.30 -53.83 5.82 -7.95%
  YoY % -63.16% -0.62% -28.32% -33.55% 137.71% -1,024.91% -
  Horiz. % 60.82% 165.12% 166.15% 231.79% 348.80% -924.91% 100.00%
DY 0.00 10.87 9.62 7.69 0.00 0.00 0.00 -
  YoY % 0.00% 12.99% 25.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.35% 125.10% 100.00% - - -
P/NAPS 0.84 0.74 0.84 0.84 0.97 0.34 0.59 6.06%
  YoY % 13.51% -11.90% 0.00% -13.40% 185.29% -42.37% -
  Horiz. % 142.37% 125.42% 142.37% 142.37% 164.41% 57.63% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 29/05/12 25/05/11 26/05/10 26/05/09 28/05/08 -
Price 0.2650 0.2550 0.2500 0.2600 0.2500 0.1300 0.1500 -
P/RPS 0.51 0.41 0.43 0.35 0.36 0.34 0.32 8.07%
  YoY % 24.39% -4.65% 22.86% -2.78% 5.88% 6.25% -
  Horiz. % 159.38% 128.12% 134.38% 109.38% 112.50% 106.25% 100.00%
P/EPS 27.70 11.53 9.95 7.41 4.40 -2.41 15.17 10.55%
  YoY % 140.24% 15.88% 34.28% 68.41% 282.57% -115.89% -
  Horiz. % 182.60% 76.01% 65.59% 48.85% 29.00% -15.89% 100.00%
EY 3.61 8.67 10.05 13.49 22.74 -41.41 6.59 -9.54%
  YoY % -58.36% -13.73% -25.50% -40.68% 154.91% -728.38% -
  Horiz. % 54.78% 131.56% 152.50% 204.70% 345.07% -628.38% 100.00%
DY 0.00 9.80 10.00 7.69 0.00 0.00 0.00 -
  YoY % 0.00% -2.00% 30.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.44% 130.04% 100.00% - - -
P/NAPS 0.83 0.82 0.81 0.84 0.86 0.45 0.52 8.10%
  YoY % 1.22% 1.23% -3.57% -2.33% 91.11% -13.46% -
  Horiz. % 159.62% 157.69% 155.77% 161.54% 165.38% 86.54% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS