Highlights

[AWC] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     19.40%    YoY -     111.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 280,244 285,522 268,492 248,532 231,120 196,010 151,248 50.80%
  QoQ % -1.85% 6.34% 8.03% 7.53% 17.91% 29.60% -
  Horiz. % 185.29% 188.78% 177.52% 164.32% 152.81% 129.60% 100.00%
PBT 38,208 38,912 40,404 30,045 24,182 18,550 8,516 171.78%
  QoQ % -1.81% -3.69% 34.48% 24.24% 30.36% 117.83% -
  Horiz. % 448.66% 456.93% 474.45% 352.81% 283.97% 217.83% 100.00%
Tax -8,482 -7,340 -7,472 -6,450 -5,220 -4,304 -1,660 196.38%
  QoQ % -15.57% 1.77% -15.84% -23.56% -21.28% -159.28% -
  Horiz. % 511.00% 442.17% 450.12% 388.55% 314.46% 259.28% 100.00%
NP 29,725 31,572 32,932 23,595 18,962 14,246 6,856 165.65%
  QoQ % -5.85% -4.13% 39.57% 24.43% 33.11% 107.79% -
  Horiz. % 433.57% 460.50% 480.34% 344.15% 276.58% 207.79% 100.00%
NP to SH 20,914 21,314 21,752 17,127 14,344 10,002 5,016 158.83%
  QoQ % -1.87% -2.01% 27.00% 19.40% 43.41% 99.40% -
  Horiz. % 416.96% 424.92% 433.65% 341.45% 285.96% 199.40% 100.00%
Tax Rate 22.20 % 18.86 % 18.49 % 21.47 % 21.59 % 23.20 % 19.49 % 9.06%
  QoQ % 17.71% 2.00% -13.88% -0.56% -6.94% 19.04% -
  Horiz. % 113.90% 96.77% 94.87% 110.16% 110.77% 119.04% 100.00%
Total Cost 250,518 253,950 235,560 224,937 212,157 181,764 144,392 44.34%
  QoQ % -1.35% 7.81% 4.72% 6.02% 16.72% 25.88% -
  Horiz. % 173.50% 175.88% 163.14% 155.78% 146.93% 125.88% 100.00%
Net Worth 133,227 128,610 123,779 114,545 111,264 104,107 93,826 26.30%
  QoQ % 3.59% 3.90% 8.06% 2.95% 6.87% 10.96% -
  Horiz. % 141.99% 137.07% 131.92% 122.08% 118.59% 110.96% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,462 5,185 - 6,211 4,912 - - -
  QoQ % -33.23% 0.00% 0.00% 26.45% 0.00% 0.00% -
  Horiz. % 70.49% 105.57% 0.00% 126.45% 100.00% - -
Div Payout % 16.56 % 24.33 % - % 36.27 % 34.25 % - % - % -
  QoQ % -31.94% 0.00% 0.00% 5.90% 0.00% 0.00% -
  Horiz. % 48.35% 71.04% 0.00% 105.90% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 133,227 128,610 123,779 114,545 111,264 104,107 93,826 26.30%
  QoQ % 3.59% 3.90% 8.06% 2.95% 6.87% 10.96% -
  Horiz. % 141.99% 137.07% 131.92% 122.08% 118.59% 110.96% 100.00%
NOSH 259,701 259,294 258,952 248,472 245,616 240,432 223,928 10.38%
  QoQ % 0.16% 0.13% 4.22% 1.16% 2.16% 7.37% -
  Horiz. % 115.98% 115.79% 115.64% 110.96% 109.69% 107.37% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.61 % 11.06 % 12.27 % 9.49 % 8.20 % 7.27 % 4.53 % 76.27%
  QoQ % -4.07% -9.86% 29.29% 15.73% 12.79% 60.49% -
  Horiz. % 234.22% 244.15% 270.86% 209.49% 181.02% 160.49% 100.00%
ROE 15.70 % 16.57 % 17.57 % 14.95 % 12.89 % 9.61 % 5.35 % 104.84%
  QoQ % -5.25% -5.69% 17.53% 15.98% 34.13% 79.63% -
  Horiz. % 293.46% 309.72% 328.41% 279.44% 240.93% 179.63% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 107.91 110.11 103.68 100.02 94.10 81.52 67.54 36.63%
  QoQ % -2.00% 6.20% 3.66% 6.29% 15.43% 20.70% -
  Horiz. % 159.77% 163.03% 153.51% 148.09% 139.32% 120.70% 100.00%
EPS 8.05 8.22 8.40 6.89 5.84 4.16 2.24 134.44%
  QoQ % -2.07% -2.14% 21.92% 17.98% 40.38% 85.71% -
  Horiz. % 359.38% 366.96% 375.00% 307.59% 260.71% 185.71% 100.00%
DPS 1.33 2.00 0.00 2.50 2.00 0.00 0.00 -
  QoQ % -33.50% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 66.50% 100.00% 0.00% 125.00% 100.00% - -
NAPS 0.5130 0.4960 0.4780 0.4610 0.4530 0.4330 0.4190 14.43%
  QoQ % 3.43% 3.77% 3.69% 1.77% 4.62% 3.34% -
  Horiz. % 122.43% 118.38% 114.08% 110.02% 108.11% 103.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 87.66 89.31 83.99 77.74 72.30 61.31 47.31 50.80%
  QoQ % -1.85% 6.33% 8.04% 7.52% 17.93% 29.59% -
  Horiz. % 185.29% 188.78% 177.53% 164.32% 152.82% 129.59% 100.00%
EPS 6.54 6.67 6.80 5.36 4.49 3.13 1.57 158.67%
  QoQ % -1.95% -1.91% 26.87% 19.38% 43.45% 99.36% -
  Horiz. % 416.56% 424.84% 433.12% 341.40% 285.99% 199.36% 100.00%
DPS 1.08 1.62 0.00 1.94 1.54 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 25.97% 0.00% 0.00% -
  Horiz. % 70.13% 105.19% 0.00% 125.97% 100.00% - -
NAPS 0.4167 0.4023 0.3872 0.3583 0.3480 0.3257 0.2935 26.29%
  QoQ % 3.58% 3.90% 8.07% 2.96% 6.85% 10.97% -
  Horiz. % 141.98% 137.07% 131.93% 122.08% 118.57% 110.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.0400 0.9450 0.7850 0.8050 0.4500 0.3900 0.3900 -
P/RPS 0.96 0.86 0.76 0.80 0.48 0.48 0.58 39.88%
  QoQ % 11.63% 13.16% -5.00% 66.67% 0.00% -17.24% -
  Horiz. % 165.52% 148.28% 131.03% 137.93% 82.76% 82.76% 100.00%
P/EPS 12.91 11.50 9.35 11.68 7.71 9.38 17.41 -18.06%
  QoQ % 12.26% 22.99% -19.95% 51.49% -17.80% -46.12% -
  Horiz. % 74.15% 66.05% 53.70% 67.09% 44.28% 53.88% 100.00%
EY 7.74 8.70 10.70 8.56 12.98 10.67 5.74 22.03%
  QoQ % -11.03% -18.69% 25.00% -34.05% 21.65% 85.89% -
  Horiz. % 134.84% 151.57% 186.41% 149.13% 226.13% 185.89% 100.00%
DY 1.28 2.12 0.00 3.11 4.44 0.00 0.00 -
  QoQ % -39.62% 0.00% 0.00% -29.95% 0.00% 0.00% -
  Horiz. % 28.83% 47.75% 0.00% 70.05% 100.00% - -
P/NAPS 2.03 1.91 1.64 1.75 0.99 0.90 0.93 68.19%
  QoQ % 6.28% 16.46% -6.29% 76.77% 10.00% -3.23% -
  Horiz. % 218.28% 205.38% 176.34% 188.17% 106.45% 96.77% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 -
Price 1.0400 0.9850 0.8900 0.8550 0.7300 0.4350 0.4100 -
P/RPS 0.96 0.89 0.86 0.85 0.78 0.53 0.61 35.26%
  QoQ % 7.87% 3.49% 1.18% 8.97% 47.17% -13.11% -
  Horiz. % 157.38% 145.90% 140.98% 139.34% 127.87% 86.89% 100.00%
P/EPS 12.91 11.98 10.60 12.40 12.50 10.46 18.30 -20.74%
  QoQ % 7.76% 13.02% -14.52% -0.80% 19.50% -42.84% -
  Horiz. % 70.55% 65.46% 57.92% 67.76% 68.31% 57.16% 100.00%
EY 7.74 8.35 9.44 8.06 8.00 9.56 5.46 26.17%
  QoQ % -7.31% -11.55% 17.12% 0.75% -16.32% 75.09% -
  Horiz. % 141.76% 152.93% 172.89% 147.62% 146.52% 175.09% 100.00%
DY 1.28 2.03 0.00 2.92 2.74 0.00 0.00 -
  QoQ % -36.95% 0.00% 0.00% 6.57% 0.00% 0.00% -
  Horiz. % 46.72% 74.09% 0.00% 106.57% 100.00% - -
P/NAPS 2.03 1.99 1.86 1.85 1.61 1.00 0.98 62.43%
  QoQ % 2.01% 6.99% 0.54% 14.91% 61.00% 2.04% -
  Horiz. % 207.14% 203.06% 189.80% 188.78% 164.29% 102.04% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS