[AWC] QoQ Annualized Quarter Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 298,908 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 93.76 95.52 89.82 83.15 77.32 65.58 50.60 50.80% QoQ % -1.84% 6.35% 8.02% 7.54% 17.90% 29.60% - Horiz. % 185.30% 188.77% 177.51% 164.33% 152.81% 129.60% 100.00%
EPS 7.00 7.13 7.28 5.73 4.80 3.35 1.68 158.71% QoQ % -1.82% -2.06% 27.05% 19.37% 43.28% 99.40% - Horiz. % 416.67% 424.40% 433.33% 341.07% 285.71% 199.40% 100.00%
DPS 1.16 1.73 0.00 2.08 1.64 0.00 0.00 - QoQ % -32.95% 0.00% 0.00% 26.83% 0.00% 0.00% - Horiz. % 70.73% 105.49% 0.00% 126.83% 100.00% - -
NAPS 0.4457 0.4303 0.4141 0.3832 0.3722 0.3483 0.3139 26.30% QoQ % 3.58% 3.91% 8.06% 2.96% 6.86% 10.96% - Horiz. % 141.99% 137.08% 131.92% 122.08% 118.57% 110.96% 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.
Comment
AWC Berhad Q4 2016 (June 2016) - Part 2.pdf 
