Highlights

[AWC] QoQ Annualized Quarter Result on 2016-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     27.00%    YoY -     333.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 296,138 280,244 285,522 268,492 248,532 231,120 196,010 31.70%
  QoQ % 5.67% -1.85% 6.34% 8.03% 7.53% 17.91% -
  Horiz. % 151.08% 142.97% 145.67% 136.98% 126.80% 117.91% 100.00%
PBT 39,101 38,208 38,912 40,404 30,045 24,182 18,550 64.47%
  QoQ % 2.34% -1.81% -3.69% 34.48% 24.24% 30.36% -
  Horiz. % 210.79% 205.97% 209.77% 217.81% 161.97% 130.36% 100.00%
Tax -8,709 -8,482 -7,340 -7,472 -6,450 -5,220 -4,304 60.05%
  QoQ % -2.67% -15.57% 1.77% -15.84% -23.56% -21.28% -
  Horiz. % 202.35% 197.09% 170.54% 173.61% 149.86% 121.28% 100.00%
NP 30,392 29,725 31,572 32,932 23,595 18,962 14,246 65.80%
  QoQ % 2.24% -5.85% -4.13% 39.57% 24.43% 33.11% -
  Horiz. % 213.34% 208.66% 221.62% 231.17% 165.63% 133.11% 100.00%
NP to SH 21,590 20,914 21,314 21,752 17,127 14,344 10,002 67.10%
  QoQ % 3.23% -1.87% -2.01% 27.00% 19.40% 43.41% -
  Horiz. % 215.86% 209.10% 213.10% 217.48% 171.24% 143.41% 100.00%
Tax Rate 22.27 % 22.20 % 18.86 % 18.49 % 21.47 % 21.59 % 23.20 % -2.69%
  QoQ % 0.32% 17.71% 2.00% -13.88% -0.56% -6.94% -
  Horiz. % 95.99% 95.69% 81.29% 79.70% 92.54% 93.06% 100.00%
Total Cost 265,746 250,518 253,950 235,560 224,937 212,157 181,764 28.85%
  QoQ % 6.08% -1.35% 7.81% 4.72% 6.02% 16.72% -
  Horiz. % 146.20% 137.83% 139.71% 129.60% 123.75% 116.72% 100.00%
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
  QoQ % 4.71% 3.59% 3.90% 8.06% 2.95% 6.87% -
  Horiz. % 134.00% 127.97% 123.54% 118.90% 110.03% 106.87% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,214 3,462 5,185 - 6,211 4,912 - -
  QoQ % 50.60% -33.23% 0.00% 0.00% 26.45% 0.00% -
  Horiz. % 106.16% 70.49% 105.57% 0.00% 126.45% 100.00% -
Div Payout % 24.15 % 16.56 % 24.33 % - % 36.27 % 34.25 % - % -
  QoQ % 45.83% -31.94% 0.00% 0.00% 5.90% 0.00% -
  Horiz. % 70.51% 48.35% 71.04% 0.00% 105.90% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
  QoQ % 4.71% 3.59% 3.90% 8.06% 2.95% 6.87% -
  Horiz. % 134.00% 127.97% 123.54% 118.90% 110.03% 106.87% 100.00%
NOSH 260,748 259,701 259,294 258,952 248,472 245,616 240,432 5.56%
  QoQ % 0.40% 0.16% 0.13% 4.22% 1.16% 2.16% -
  Horiz. % 108.45% 108.01% 107.84% 107.70% 103.34% 102.16% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.26 % 10.61 % 11.06 % 12.27 % 9.49 % 8.20 % 7.27 % 25.84%
  QoQ % -3.30% -4.07% -9.86% 29.29% 15.73% 12.79% -
  Horiz. % 141.13% 145.94% 152.13% 168.78% 130.54% 112.79% 100.00%
ROE 15.48 % 15.70 % 16.57 % 17.57 % 14.95 % 12.89 % 9.61 % 37.45%
  QoQ % -1.40% -5.25% -5.69% 17.53% 15.98% 34.13% -
  Horiz. % 161.08% 163.37% 172.42% 182.83% 155.57% 134.13% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.57 107.91 110.11 103.68 100.02 94.10 81.52 24.76%
  QoQ % 5.25% -2.00% 6.20% 3.66% 6.29% 15.43% -
  Horiz. % 139.32% 132.37% 135.07% 127.18% 122.69% 115.43% 100.00%
EPS 8.28 8.05 8.22 8.40 6.89 5.84 4.16 58.30%
  QoQ % 2.86% -2.07% -2.14% 21.92% 17.98% 40.38% -
  Horiz. % 199.04% 193.51% 197.60% 201.92% 165.62% 140.38% 100.00%
DPS 2.00 1.33 2.00 0.00 2.50 2.00 0.00 -
  QoQ % 50.38% -33.50% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 100.00% 66.50% 100.00% 0.00% 125.00% 100.00% -
NAPS 0.5350 0.5130 0.4960 0.4780 0.4610 0.4530 0.4330 15.16%
  QoQ % 4.29% 3.43% 3.77% 3.69% 1.77% 4.62% -
  Horiz. % 123.56% 118.48% 114.55% 110.39% 106.47% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 99.07 93.76 95.52 89.82 83.15 77.32 65.58 31.69%
  QoQ % 5.66% -1.84% 6.35% 8.02% 7.54% 17.90% -
  Horiz. % 151.07% 142.97% 145.65% 136.96% 126.79% 117.90% 100.00%
EPS 7.22 7.00 7.13 7.28 5.73 4.80 3.35 66.93%
  QoQ % 3.14% -1.82% -2.06% 27.05% 19.37% 43.28% -
  Horiz. % 215.52% 208.96% 212.84% 217.31% 171.04% 143.28% 100.00%
DPS 1.74 1.16 1.73 0.00 2.08 1.64 0.00 -
  QoQ % 50.00% -32.95% 0.00% 0.00% 26.83% 0.00% -
  Horiz. % 106.10% 70.73% 105.49% 0.00% 126.83% 100.00% -
NAPS 0.4667 0.4457 0.4303 0.4141 0.3832 0.3722 0.3483 21.56%
  QoQ % 4.71% 3.58% 3.91% 8.06% 2.96% 6.86% -
  Horiz. % 133.99% 127.96% 123.54% 118.89% 110.02% 106.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1000 1.0400 0.9450 0.7850 0.8050 0.4500 0.3900 -
P/RPS 0.97 0.96 0.86 0.76 0.80 0.48 0.48 59.91%
  QoQ % 1.04% 11.63% 13.16% -5.00% 66.67% 0.00% -
  Horiz. % 202.08% 200.00% 179.17% 158.33% 166.67% 100.00% 100.00%
P/EPS 13.29 12.91 11.50 9.35 11.68 7.71 9.38 26.18%
  QoQ % 2.94% 12.26% 22.99% -19.95% 51.49% -17.80% -
  Horiz. % 141.68% 137.63% 122.60% 99.68% 124.52% 82.20% 100.00%
EY 7.53 7.74 8.70 10.70 8.56 12.98 10.67 -20.75%
  QoQ % -2.71% -11.03% -18.69% 25.00% -34.05% 21.65% -
  Horiz. % 70.57% 72.54% 81.54% 100.28% 80.22% 121.65% 100.00%
DY 1.82 1.28 2.12 0.00 3.11 4.44 0.00 -
  QoQ % 42.19% -39.62% 0.00% 0.00% -29.95% 0.00% -
  Horiz. % 40.99% 28.83% 47.75% 0.00% 70.05% 100.00% -
P/NAPS 2.06 2.03 1.91 1.64 1.75 0.99 0.90 73.77%
  QoQ % 1.48% 6.28% 16.46% -6.29% 76.77% 10.00% -
  Horiz. % 228.89% 225.56% 212.22% 182.22% 194.44% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 -
Price 1.0800 1.0400 0.9850 0.8900 0.8550 0.7300 0.4350 -
P/RPS 0.95 0.96 0.89 0.86 0.85 0.78 0.53 47.61%
  QoQ % -1.04% 7.87% 3.49% 1.18% 8.97% 47.17% -
  Horiz. % 179.25% 181.13% 167.92% 162.26% 160.38% 147.17% 100.00%
P/EPS 13.04 12.91 11.98 10.60 12.40 12.50 10.46 15.85%
  QoQ % 1.01% 7.76% 13.02% -14.52% -0.80% 19.50% -
  Horiz. % 124.67% 123.42% 114.53% 101.34% 118.55% 119.50% 100.00%
EY 7.67 7.74 8.35 9.44 8.06 8.00 9.56 -13.67%
  QoQ % -0.90% -7.31% -11.55% 17.12% 0.75% -16.32% -
  Horiz. % 80.23% 80.96% 87.34% 98.74% 84.31% 83.68% 100.00%
DY 1.85 1.28 2.03 0.00 2.92 2.74 0.00 -
  QoQ % 44.53% -36.95% 0.00% 0.00% 6.57% 0.00% -
  Horiz. % 67.52% 46.72% 74.09% 0.00% 106.57% 100.00% -
P/NAPS 2.02 2.03 1.99 1.86 1.85 1.61 1.00 59.87%
  QoQ % -0.49% 2.01% 6.99% 0.54% 14.91% 61.00% -
  Horiz. % 202.00% 203.00% 199.00% 186.00% 185.00% 161.00% 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 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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