Highlights

[AWC] QoQ Annualized Quarter Result on 2015-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     8.51%    YoY -     16.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 231,120 196,010 151,248 128,017 125,273 125,938 128,640 47.74%
  QoQ % 17.91% 29.60% 18.15% 2.19% -0.53% -2.10% -
  Horiz. % 179.66% 152.37% 117.57% 99.52% 97.38% 97.90% 100.00%
PBT 24,182 18,550 8,516 12,824 14,052 18,258 15,440 34.83%
  QoQ % 30.36% 117.83% -33.59% -8.74% -23.04% 18.25% -
  Horiz. % 156.62% 120.14% 55.16% 83.06% 91.01% 118.25% 100.00%
Tax -5,220 -4,304 -1,660 -1,108 -1,828 -1,458 -1,848 99.70%
  QoQ % -21.28% -159.28% -49.82% 39.39% -25.38% 21.10% -
  Horiz. % 282.47% 232.90% 89.83% 59.96% 98.92% 78.90% 100.00%
NP 18,962 14,246 6,856 11,716 12,224 16,800 13,592 24.83%
  QoQ % 33.11% 107.79% -41.48% -4.16% -27.24% 23.60% -
  Horiz. % 139.51% 104.81% 50.44% 86.20% 89.94% 123.60% 100.00%
NP to SH 14,344 10,002 5,016 8,082 7,448 10,022 10,040 26.82%
  QoQ % 43.41% 99.40% -37.94% 8.51% -25.68% -0.18% -
  Horiz. % 142.87% 99.62% 49.96% 80.50% 74.18% 99.82% 100.00%
Tax Rate 21.59 % 23.20 % 19.49 % 8.64 % 13.01 % 7.99 % 11.97 % 48.12%
  QoQ % -6.94% 19.04% 125.58% -33.59% 62.83% -33.25% -
  Horiz. % 180.37% 193.82% 162.82% 72.18% 108.69% 66.75% 100.00%
Total Cost 212,157 181,764 144,392 116,301 113,049 109,138 115,048 50.32%
  QoQ % 16.72% 25.88% 24.15% 2.88% 3.58% -5.14% -
  Horiz. % 184.41% 157.99% 125.51% 101.09% 98.26% 94.86% 100.00%
Net Worth 111,264 104,107 93,826 91,532 85,591 85,773 81,405 23.14%
  QoQ % 6.87% 10.96% 2.51% 6.94% -0.21% 5.37% -
  Horiz. % 136.68% 127.89% 115.26% 112.44% 105.14% 105.37% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 4,912 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 34.25 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 111,264 104,107 93,826 91,532 85,591 85,773 81,405 23.14%
  QoQ % 6.87% 10.96% 2.51% 6.94% -0.21% 5.37% -
  Horiz. % 136.68% 127.89% 115.26% 112.44% 105.14% 105.37% 100.00%
NOSH 245,616 240,432 223,928 225,449 225,241 225,720 226,126 5.66%
  QoQ % 2.16% 7.37% -0.67% 0.09% -0.21% -0.18% -
  Horiz. % 108.62% 106.33% 99.03% 99.70% 99.61% 99.82% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.20 % 7.27 % 4.53 % 9.15 % 9.76 % 13.34 % 10.57 % -15.56%
  QoQ % 12.79% 60.49% -50.49% -6.25% -26.84% 26.21% -
  Horiz. % 77.58% 68.78% 42.86% 86.57% 92.34% 126.21% 100.00%
ROE 12.89 % 9.61 % 5.35 % 8.83 % 8.70 % 11.68 % 12.33 % 3.00%
  QoQ % 34.13% 79.63% -39.41% 1.49% -25.51% -5.27% -
  Horiz. % 104.54% 77.94% 43.39% 71.61% 70.56% 94.73% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 94.10 81.52 67.54 56.78 55.62 55.79 56.89 39.82%
  QoQ % 15.43% 20.70% 18.95% 2.09% -0.30% -1.93% -
  Horiz. % 165.41% 143.29% 118.72% 99.81% 97.77% 98.07% 100.00%
EPS 5.84 4.16 2.24 3.59 3.31 4.44 4.44 20.03%
  QoQ % 40.38% 85.71% -37.60% 8.46% -25.45% 0.00% -
  Horiz. % 131.53% 93.69% 50.45% 80.86% 74.55% 100.00% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.4530 0.4330 0.4190 0.4060 0.3800 0.3800 0.3600 16.54%
  QoQ % 4.62% 3.34% 3.20% 6.84% 0.00% 5.56% -
  Horiz. % 125.83% 120.28% 116.39% 112.78% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,084
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 77.28 65.54 50.57 42.80 41.89 42.11 43.01 47.74%
  QoQ % 17.91% 29.60% 18.15% 2.17% -0.52% -2.09% -
  Horiz. % 179.68% 152.38% 117.58% 99.51% 97.40% 97.91% 100.00%
EPS 4.80 3.34 1.68 2.70 2.49 3.35 3.36 26.82%
  QoQ % 43.71% 98.81% -37.78% 8.43% -25.67% -0.30% -
  Horiz. % 142.86% 99.40% 50.00% 80.36% 74.11% 99.70% 100.00%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3720 0.3481 0.3137 0.3060 0.2862 0.2868 0.2722 23.13%
  QoQ % 6.87% 10.97% 2.52% 6.92% -0.21% 5.36% -
  Horiz. % 136.66% 127.88% 115.25% 112.42% 105.14% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4500 0.3900 0.3900 0.3600 0.4550 0.3000 0.3600 -
P/RPS 0.48 0.48 0.58 0.63 0.82 0.54 0.63 -16.57%
  QoQ % 0.00% -17.24% -7.94% -23.17% 51.85% -14.29% -
  Horiz. % 76.19% 76.19% 92.06% 100.00% 130.16% 85.71% 100.00%
P/EPS 7.71 9.38 17.41 10.04 13.76 6.76 8.11 -3.31%
  QoQ % -17.80% -46.12% 73.41% -27.03% 103.55% -16.65% -
  Horiz. % 95.07% 115.66% 214.67% 123.80% 169.67% 83.35% 100.00%
EY 12.98 10.67 5.74 9.96 7.27 14.80 12.33 3.48%
  QoQ % 21.65% 85.89% -42.37% 37.00% -50.88% 20.03% -
  Horiz. % 105.27% 86.54% 46.55% 80.78% 58.96% 120.03% 100.00%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.99 0.90 0.93 0.89 1.20 0.79 1.00 -0.67%
  QoQ % 10.00% -3.23% 4.49% -25.83% 51.90% -21.00% -
  Horiz. % 99.00% 90.00% 93.00% 89.00% 120.00% 79.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 -
Price 0.7300 0.4350 0.4100 0.2950 0.4000 0.3350 0.3550 -
P/RPS 0.78 0.53 0.61 0.52 0.72 0.60 0.62 16.52%
  QoQ % 47.17% -13.11% 17.31% -27.78% 20.00% -3.23% -
  Horiz. % 125.81% 85.48% 98.39% 83.87% 116.13% 96.77% 100.00%
P/EPS 12.50 10.46 18.30 8.23 12.10 7.55 8.00 34.62%
  QoQ % 19.50% -42.84% 122.36% -31.98% 60.26% -5.62% -
  Horiz. % 156.25% 130.75% 228.75% 102.87% 151.25% 94.38% 100.00%
EY 8.00 9.56 5.46 12.15 8.27 13.25 12.51 -25.75%
  QoQ % -16.32% 75.09% -55.06% 46.92% -37.58% 5.92% -
  Horiz. % 63.95% 76.42% 43.65% 97.12% 66.11% 105.92% 100.00%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.61 1.00 0.98 0.73 1.05 0.88 0.99 38.25%
  QoQ % 61.00% 2.04% 34.25% -30.48% 19.32% -11.11% -
  Horiz. % 162.63% 101.01% 98.99% 73.74% 106.06% 88.89% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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