Highlights

[AWC] YoY TTM Result on 2013-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     73.66%    YoY -     -12.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 207,026 137,073 114,422 139,155 130,504 170,300 156,986 4.72%
  YoY % 51.03% 19.80% -17.77% 6.63% -23.37% 8.48% -
  Horiz. % 131.88% 87.32% 72.89% 88.64% 83.13% 108.48% 100.00%
PBT 20,243 23,560 4,301 6,486 11,973 16,540 28,299 -5.43%
  YoY % -14.08% 447.78% -33.69% -45.83% -27.61% -41.55% -
  Horiz. % 71.53% 83.25% 15.20% 22.92% 42.31% 58.45% 100.00%
Tax -3,914 -4,008 -2,485 -1,167 -2,259 -1,729 -4,643 -2.80%
  YoY % 2.35% -61.29% -112.94% 48.34% -30.65% 62.76% -
  Horiz. % 84.30% 86.32% 53.52% 25.13% 48.65% 37.24% 100.00%
NP 16,329 19,552 1,816 5,319 9,714 14,811 23,656 -5.99%
  YoY % -16.48% 976.65% -65.86% -45.24% -34.41% -37.39% -
  Horiz. % 69.03% 82.65% 7.68% 22.48% 41.06% 62.61% 100.00%
NP to SH 12,948 11,630 2,105 4,965 5,705 7,947 12,816 0.17%
  YoY % 11.33% 452.49% -57.60% -12.97% -28.21% -37.99% -
  Horiz. % 101.03% 90.75% 16.42% 38.74% 44.51% 62.01% 100.00%
Tax Rate 19.34 % 17.01 % 57.78 % 17.99 % 18.87 % 10.45 % 16.41 % 2.77%
  YoY % 13.70% -70.56% 221.18% -4.66% 80.57% -36.32% -
  Horiz. % 117.85% 103.66% 352.10% 109.63% 114.99% 63.68% 100.00%
Total Cost 190,697 117,521 112,606 133,836 120,790 155,489 133,330 6.14%
  YoY % 62.27% 4.36% -15.86% 10.80% -22.32% 16.62% -
  Horiz. % 143.03% 88.14% 84.46% 100.38% 90.59% 116.62% 100.00%
Net Worth 115,907 84,038 70,399 69,614 70,369 70,232 65,386 10.00%
  YoY % 37.92% 19.37% 1.13% -1.07% 0.20% 7.41% -
  Horiz. % 177.26% 128.53% 107.67% 106.46% 107.62% 107.41% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,837 0 0 5,623 5,652 4,528 0 -
  YoY % 0.00% 0.00% 0.00% -0.50% 24.83% 0.00% -
  Horiz. % 84.76% 0.00% 0.00% 124.20% 124.83% 100.00% -
Div Payout % 29.64 % - % - % 113.27 % 99.08 % 56.98 % - % -
  YoY % 0.00% 0.00% 0.00% 14.32% 73.89% 0.00% -
  Horiz. % 52.02% 0.00% 0.00% 198.79% 173.89% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,907 84,038 70,399 69,614 70,369 70,232 65,386 10.00%
  YoY % 37.92% 19.37% 1.13% -1.07% 0.20% 7.41% -
  Horiz. % 177.26% 128.53% 107.67% 106.46% 107.62% 107.41% 100.00%
NOSH 255,866 221,153 220,000 224,561 226,999 226,557 225,471 2.13%
  YoY % 15.70% 0.52% -2.03% -1.07% 0.20% 0.48% -
  Horiz. % 113.48% 98.08% 97.57% 99.60% 100.68% 100.48% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.89 % 14.26 % 1.59 % 3.82 % 7.44 % 8.70 % 15.07 % -10.22%
  YoY % -44.67% 796.86% -58.38% -48.66% -14.48% -42.27% -
  Horiz. % 52.36% 94.63% 10.55% 25.35% 49.37% 57.73% 100.00%
ROE 11.17 % 13.84 % 2.99 % 7.13 % 8.11 % 11.32 % 19.60 % -8.94%
  YoY % -19.29% 362.88% -58.06% -12.08% -28.36% -42.24% -
  Horiz. % 56.99% 70.61% 15.26% 36.38% 41.38% 57.76% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.91 61.98 52.01 61.97 57.49 75.17 69.63 2.53%
  YoY % 30.54% 19.17% -16.07% 7.79% -23.52% 7.96% -
  Horiz. % 116.20% 89.01% 74.69% 89.00% 82.56% 107.96% 100.00%
EPS 5.06 5.26 0.96 2.21 2.51 3.51 5.68 -1.91%
  YoY % -3.80% 447.92% -56.56% -11.95% -28.49% -38.20% -
  Horiz. % 89.08% 92.61% 16.90% 38.91% 44.19% 61.80% 100.00%
DPS 1.50 0.00 0.00 2.50 2.50 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 125.00% 125.00% 100.00% -
NAPS 0.4530 0.3800 0.3200 0.3100 0.3100 0.3100 0.2900 7.71%
  YoY % 19.21% 18.75% 3.23% 0.00% 0.00% 6.90% -
  Horiz. % 156.21% 131.03% 110.34% 106.90% 106.90% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.28 45.87 38.29 46.57 43.67 56.99 52.53 4.72%
  YoY % 51.04% 19.80% -17.78% 6.64% -23.37% 8.49% -
  Horiz. % 131.89% 87.32% 72.89% 88.65% 83.13% 108.49% 100.00%
EPS 4.33 3.89 0.70 1.66 1.91 2.66 4.29 0.15%
  YoY % 11.31% 455.71% -57.83% -13.09% -28.20% -38.00% -
  Horiz. % 100.93% 90.68% 16.32% 38.69% 44.52% 62.00% 100.00%
DPS 1.28 0.00 0.00 1.88 1.89 1.52 0.00 -
  YoY % 0.00% 0.00% 0.00% -0.53% 24.34% 0.00% -
  Horiz. % 84.21% 0.00% 0.00% 123.68% 124.34% 100.00% -
NAPS 0.3879 0.2812 0.2356 0.2330 0.2355 0.2350 0.2188 10.00%
  YoY % 37.94% 19.35% 1.12% -1.06% 0.21% 7.40% -
  Horiz. % 177.29% 128.52% 107.68% 106.49% 107.63% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4500 0.4550 0.2700 0.2300 0.2600 0.2600 0.2800 -
P/RPS 0.56 0.73 0.52 0.37 0.45 0.35 0.40 5.76%
  YoY % -23.29% 40.38% 40.54% -17.78% 28.57% -12.50% -
  Horiz. % 140.00% 182.50% 130.00% 92.50% 112.50% 87.50% 100.00%
P/EPS 8.89 8.65 28.22 10.40 10.35 7.41 4.93 10.32%
  YoY % 2.77% -69.35% 171.35% 0.48% 39.68% 50.30% -
  Horiz. % 180.32% 175.46% 572.41% 210.95% 209.94% 150.30% 100.00%
EY 11.25 11.56 3.54 9.61 9.67 13.49 20.30 -9.36%
  YoY % -2.68% 226.55% -63.16% -0.62% -28.32% -33.55% -
  Horiz. % 55.42% 56.95% 17.44% 47.34% 47.64% 66.45% 100.00%
DY 3.33 0.00 0.00 10.87 9.62 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 12.99% 25.10% 0.00% -
  Horiz. % 43.30% 0.00% 0.00% 141.35% 125.10% 100.00% -
P/NAPS 0.99 1.20 0.84 0.74 0.84 0.84 0.97 0.34%
  YoY % -17.50% 42.86% 13.51% -11.90% 0.00% -13.40% -
  Horiz. % 102.06% 123.71% 86.60% 76.29% 86.60% 86.60% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.7300 0.4000 0.2650 0.2550 0.2500 0.2600 0.2500 -
P/RPS 0.90 0.65 0.51 0.41 0.43 0.35 0.36 16.48%
  YoY % 38.46% 27.45% 24.39% -4.65% 22.86% -2.78% -
  Horiz. % 250.00% 180.56% 141.67% 113.89% 119.44% 97.22% 100.00%
P/EPS 14.43 7.61 27.70 11.53 9.95 7.41 4.40 21.87%
  YoY % 89.62% -72.53% 140.24% 15.88% 34.28% 68.41% -
  Horiz. % 327.95% 172.95% 629.55% 262.05% 226.14% 168.41% 100.00%
EY 6.93 13.15 3.61 8.67 10.05 13.49 22.74 -17.95%
  YoY % -47.30% 264.27% -58.36% -13.73% -25.50% -40.68% -
  Horiz. % 30.47% 57.83% 15.88% 38.13% 44.20% 59.32% 100.00%
DY 2.05 0.00 0.00 9.80 10.00 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% -2.00% 30.04% 0.00% -
  Horiz. % 26.66% 0.00% 0.00% 127.44% 130.04% 100.00% -
P/NAPS 1.61 1.05 0.83 0.82 0.81 0.84 0.86 11.01%
  YoY % 53.33% 26.51% 1.22% 1.23% -3.57% -2.33% -
  Horiz. % 187.21% 122.09% 96.51% 95.35% 94.19% 97.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers