[AWC] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	141,900	107,592	138,102	156,940	86,208	100,953	97,820	6.39%
YoY %	31.89%	-22.09%	-12.00%	82.05%	-14.61%	3.20%	-	-
Horiz. %	145.06%	109.99%	141.18%	160.44%	88.13%	103.20%	100.00%	-
PBT	8,317	6,646	12,536	26,048	-1,562	856	11,086	-4.67%
YoY %	25.14%	-46.98%	-51.87%	1,767.61%	-282.48%	-92.28%	-	-
Horiz. %	75.02%	59.95%	113.08%	234.96%	-14.09%	7.72%	100.00%	-
Tax	-3,092	-769	-1,330	-5,226	-1,668	-1,124	-3,182	-0.47%
YoY %	-302.08%	42.18%	74.55%	-213.31%	-48.40%	64.68%	-	-
Horiz. %	97.17%	24.17%	41.80%	164.24%	52.42%	35.32%	100.00%	-
NP	5,225	5,877	11,205	20,821	-3,230	-268	7,904	-6.66%
YoY %	-11.09%	-47.55%	-46.18%	744.61%	-1,105.22%	-103.39%	-	-
Horiz. %	66.11%	74.35%	141.76%	263.42%	-40.87%	-3.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,532	2,978	6,370	11,370	-1,569	766	5,736	-3.84%
YoY %	52.18%	-53.25%	-43.98%	824.67%	-304.83%	-86.65%	-	-
Horiz. %	79.01%	51.92%	111.05%	198.22%	-27.35%	13.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.18%	11.57%	10.61%	20.06%	-	131.31%	28.70%	-
YoY %	221.35%	9.05%	-47.11%	0.00%	-	357.53%	-	-
Horiz. %	129.55%	40.31%	36.97%	69.90%	-	457.53%	100.00%	-
Total Cost	136,674	101,714	126,897	136,118	89,438	101,221	89,916	7.22%
YoY %	34.37%	-19.85%	-6.77%	52.19%	-11.64%	12.57%	-	-
Horiz. %	152.00%	113.12%	141.13%	151.38%	99.47%	112.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,780	69,953	70,198	65,599	65,640	66,699	64,072	1.43%
YoY %	-0.25%	-0.35%	7.01%	-0.06%	-1.59%	4.10%	-	-
Horiz. %	108.91%	109.18%	109.56%	102.38%	102.45%	104.10%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	7,503	4,513	3,019	-	-	-	-	-
YoY %	66.25%	49.49%	0.00%	-	-	-	-	-
Horiz. %	248.53%	149.49%	100.00%	-	-	-	-	-
Div Payout %	165.56%	151.52%	47.39%	-	-	-	-	-
YoY %	9.27%	219.73%	0.00%	-	-	-	-	-
Horiz. %	349.36%	319.73%	100.00%	-	-	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	69,780	69,953	70,198	65,599	65,640	66,699	64,072	1.43%
YoY %	-0.25%	-0.35%	7.01%	-0.06%	-1.59%	4.10%	-	-
Horiz. %	108.91%	109.18%	109.56%	102.38%	102.45%	104.10%	100.00%	-
NOSH	225,099	225,656	226,445	226,206	226,346	229,999	228,829	-0.27%
YoY %	-0.25%	-0.35%	0.11%	-0.06%	-1.59%	0.51%	-	-
Horiz. %	98.37%	98.61%	98.96%	98.85%	98.91%	100.51%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	3.68%	5.46%	8.11%	13.27%	-3.75%	-0.27%	8.08%	-
YoY %	-32.60%	-32.68%	-38.88%	453.87%	-1,288.89%	-103.34%	-	-
Horiz. %	45.54%	67.57%	100.37%	164.23%	-46.41%	-3.34%	100.00%	-
ROE	6.49%	4.26%	9.08%	17.33%	-2.39%	1.15%	8.95%	-
YoY %	52.35%	-53.08%	-47.61%	825.10%	-307.83%	-87.15%	-	-
Horiz. %	72.51%	47.60%	101.45%	193.63%	-26.70%	12.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	63.04	47.68	60.99	69.38	38.09	43.89	42.75	6.68%
YoY %	32.21%	-21.82%	-12.09%	82.15%	-13.21%	2.67%	-	-
Horiz. %	147.46%	111.53%	142.67%	162.29%	89.10%	102.67%	100.00%	-
EPS	2.01	1.32	2.81	5.03	-0.69	0.33	2.51	-3.63%
YoY %	52.27%	-53.02%	-44.14%	828.99%	-309.09%	-86.85%	-	-
Horiz. %	80.08%	52.59%	111.95%	200.40%	-27.49%	13.15%	100.00%	-
DPS	3.33	2.00	1.33	0.00	0.00	0.00	0.00	-
YoY %	66.50%	50.38%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.38%	150.38%	100.00%	-	-	-	-	-
NAPS	0.31	0.31	0.31	0.29	0.29	0.29	0.28	1.70%
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%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 225,471
RPS	42.01	31.85	40.88	46.46	25.52	29.88	28.96	6.39%
YoY %	31.90%	-22.09%	-12.01%	82.05%	-14.59%	3.18%	-	-
Horiz. %	145.06%	109.98%	141.16%	160.43%	88.12%	103.18%	100.00%	-
EPS	1.34	0.88	1.89	3.37	-0.46	0.23	1.70	-3.88%
YoY %	52.27%	-53.44%	-43.92%	832.61%	-300.00%	-86.47%	-	-
Horiz. %	78.82%	51.76%	111.18%	198.24%	-27.06%	13.53%	100.00%	-
DPS	2.22	1.34	0.89	0.00	0.00	0.00	0.00	-
YoY %	65.67%	50.56%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	249.44%	150.56%	100.00%	-	-	-	-	-
NAPS	0.2066	0.2071	0.2078	0.1942	0.1943	0.1974	0.1897	1.43%
YoY %	-0.24%	-0.34%	7.00%	-0.05%	-1.57%	4.06%	-	-
Horiz. %	108.91%	109.17%	109.54%	102.37%	102.42%	104.06%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.23	0.26	0.26	0.28	0.10	0.17	0.31	-
P/RPS	0.36	0.55	0.43	0.40	0.26	0.39	0.73	-11.10%
YoY %	-34.55%	27.91%	7.50%	53.85%	-33.33%	-46.58%	-	-
Horiz. %	49.32%	75.34%	58.90%	54.79%	35.62%	53.42%	100.00%	-
P/EPS	11.42	19.70	9.24	5.57	-14.42	51.00	12.37	-1.32%
YoY %	-42.03%	113.20%	65.89%	138.63%	-128.27%	312.29%	-	-
Horiz. %	92.32%	159.26%	74.70%	45.03%	-116.57%	412.29%	100.00%	-
EY	8.75	5.08	10.82	17.95	-6.93	1.96	8.09	1.31%
YoY %	72.24%	-53.05%	-39.72%	359.02%	-453.57%	-75.77%	-	-
Horiz. %	108.16%	62.79%	133.75%	221.88%	-85.66%	24.23%	100.00%	-
DY	14.49	7.69	5.13	0.00	0.00	0.00	0.00	-
YoY %	88.43%	49.90%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	282.46%	149.90%	100.00%	-	-	-	-	-
P/NAPS	0.74	0.84	0.84	0.97	0.34	0.59	1.11	-6.52%
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%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	29/05/12	25/05/11	26/05/10	26/05/09	28/05/08	22/05/07	-
Price	0.255	0.25	0.26	0.25	0.13	0.15	0.28	-
P/RPS	0.40	0.52	0.43	0.36	0.34	0.34	0.66	-8.00%
YoY %	-23.08%	20.93%	19.44%	5.88%	0.00%	-48.48%	-	-
Horiz. %	60.61%	78.79%	65.15%	54.55%	51.52%	51.52%	100.00%	-
P/EPS	12.67	18.94	9.24	4.97	-18.75	45.00	11.17	2.12%
YoY %	-33.10%	104.98%	85.92%	126.51%	-141.67%	302.86%	-	-
Horiz. %	113.43%	169.56%	82.72%	44.49%	-167.86%	402.86%	100.00%	-
EY	7.90	5.28	10.82	20.11	-5.33	2.22	8.95	-2.05%
YoY %	49.62%	-51.20%	-46.20%	477.30%	-340.09%	-75.20%	-	-
Horiz. %	88.27%	58.99%	120.89%	224.69%	-59.55%	24.80%	100.00%	-
DY	13.07	8.00	5.13	0.00	0.00	0.00	0.00	-
YoY %	63.38%	55.95%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	254.78%	155.95%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos