Highlights

[AWC] QoQ Annualized Quarter Result on 2014-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -0.18%    YoY -     463.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 151,248 128,017 125,273 125,938 128,640 119,506 101,936 30.06%
  QoQ % 18.15% 2.19% -0.53% -2.10% 7.64% 17.24% -
  Horiz. % 148.38% 125.59% 122.89% 123.55% 126.20% 117.24% 100.00%
PBT 8,516 12,824 14,052 18,258 15,440 13,753 1,185 271.89%
  QoQ % -33.59% -8.74% -23.04% 18.25% 12.27% 1,060.26% -
  Horiz. % 718.45% 1,081.89% 1,185.49% 1,540.33% 1,302.59% 1,160.26% 100.00%
Tax -1,660 -1,108 -1,828 -1,458 -1,848 -3,793 -1,419 10.96%
  QoQ % -49.82% 39.39% -25.38% 21.10% 51.28% -167.11% -
  Horiz. % 116.90% 78.03% 128.73% 102.68% 130.14% 267.11% 100.00%
NP 6,856 11,716 12,224 16,800 13,592 9,960 -234 -
  QoQ % -41.48% -4.16% -27.24% 23.60% 36.47% 4,344.33% -
  Horiz. % -2,921.60% -4,992.63% -5,209.11% -7,159.11% -5,792.06% -4,244.33% 100.00%
NP to SH 5,016 8,082 7,448 10,022 10,040 6,952 1,509 122.53%
  QoQ % -37.94% 8.51% -25.68% -0.18% 44.42% 360.60% -
  Horiz. % 332.33% 535.47% 493.46% 664.00% 665.19% 460.60% 100.00%
Tax Rate 19.49 % 8.64 % 13.01 % 7.99 % 11.97 % 27.58 % 119.80 % -70.17%
  QoQ % 125.58% -33.59% 62.83% -33.25% -56.60% -76.98% -
  Horiz. % 16.27% 7.21% 10.86% 6.67% 9.99% 23.02% 100.00%
Total Cost 144,392 116,301 113,049 109,138 115,048 109,546 102,170 25.91%
  QoQ % 24.15% 2.88% 3.58% -5.14% 5.02% 7.22% -
  Horiz. % 141.32% 113.83% 110.65% 106.82% 112.60% 107.22% 100.00%
Net Worth 93,826 91,532 85,591 85,773 81,405 79,195 72,447 18.79%
  QoQ % 2.51% 6.94% -0.21% 5.37% 2.79% 9.31% -
  Horiz. % 129.51% 126.34% 118.14% 118.39% 112.36% 109.31% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 93,826 91,532 85,591 85,773 81,405 79,195 72,447 18.79%
  QoQ % 2.51% 6.94% -0.21% 5.37% 2.79% 9.31% -
  Horiz. % 129.51% 126.34% 118.14% 118.39% 112.36% 109.31% 100.00%
NOSH 223,928 225,449 225,241 225,720 226,126 225,628 226,399 -0.73%
  QoQ % -0.67% 0.09% -0.21% -0.18% 0.22% -0.34% -
  Horiz. % 98.91% 99.58% 99.49% 99.70% 99.88% 99.66% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.53 % 9.15 % 9.76 % 13.34 % 10.57 % 8.33 % -0.23 % -
  QoQ % -50.49% -6.25% -26.84% 26.21% 26.89% 3,721.74% -
  Horiz. % -1,969.57% -3,978.26% -4,243.48% -5,800.00% -4,595.65% -3,621.74% 100.00%
ROE 5.35 % 8.83 % 8.70 % 11.68 % 12.33 % 8.78 % 2.08 % 87.62%
  QoQ % -39.41% 1.49% -25.51% -5.27% 40.43% 322.12% -
  Horiz. % 257.21% 424.52% 418.27% 561.54% 592.79% 422.12% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.54 56.78 55.62 55.79 56.89 52.97 45.02 31.02%
  QoQ % 18.95% 2.09% -0.30% -1.93% 7.40% 17.66% -
  Horiz. % 150.02% 126.12% 123.55% 123.92% 126.37% 117.66% 100.00%
EPS 2.24 3.59 3.31 4.44 4.44 3.09 0.67 123.42%
  QoQ % -37.60% 8.46% -25.45% 0.00% 43.69% 361.19% -
  Horiz. % 334.33% 535.82% 494.03% 662.69% 662.69% 461.19% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4190 0.4060 0.3800 0.3800 0.3600 0.3510 0.3200 19.67%
  QoQ % 3.20% 6.84% 0.00% 5.56% 2.56% 9.69% -
  Horiz. % 130.94% 126.87% 118.75% 118.75% 112.50% 109.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.58 42.81 41.89 42.12 43.02 39.96 34.09 30.06%
  QoQ % 18.15% 2.20% -0.55% -2.09% 7.66% 17.22% -
  Horiz. % 148.37% 125.58% 122.88% 123.56% 126.20% 117.22% 100.00%
EPS 1.68 2.70 2.49 3.35 3.36 2.32 0.50 124.17%
  QoQ % -37.78% 8.43% -25.67% -0.30% 44.83% 364.00% -
  Horiz. % 336.00% 540.00% 498.00% 670.00% 672.00% 464.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.3138 0.3061 0.2862 0.2868 0.2722 0.2648 0.2423 18.79%
  QoQ % 2.52% 6.95% -0.21% 5.36% 2.79% 9.29% -
  Horiz. % 129.51% 126.33% 118.12% 118.37% 112.34% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3900 0.3600 0.4550 0.3000 0.3600 0.2650 0.2700 -
P/RPS 0.58 0.63 0.82 0.54 0.63 0.50 0.60 -2.23%
  QoQ % -7.94% -23.17% 51.85% -14.29% 26.00% -16.67% -
  Horiz. % 96.67% 105.00% 136.67% 90.00% 105.00% 83.33% 100.00%
P/EPS 17.41 10.04 13.76 6.76 8.11 8.60 40.50 -43.01%
  QoQ % 73.41% -27.03% 103.55% -16.65% -5.70% -78.77% -
  Horiz. % 42.99% 24.79% 33.98% 16.69% 20.02% 21.23% 100.00%
EY 5.74 9.96 7.27 14.80 12.33 11.63 2.47 75.36%
  QoQ % -42.37% 37.00% -50.88% 20.03% 6.02% 370.85% -
  Horiz. % 232.39% 403.24% 294.33% 599.19% 499.19% 470.85% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.93 0.89 1.20 0.79 1.00 0.75 0.84 7.01%
  QoQ % 4.49% -25.83% 51.90% -21.00% 33.33% -10.71% -
  Horiz. % 110.71% 105.95% 142.86% 94.05% 119.05% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 -
Price 0.4100 0.2950 0.4000 0.3350 0.3550 0.2950 0.2650 -
P/RPS 0.61 0.52 0.72 0.60 0.62 0.56 0.59 2.25%
  QoQ % 17.31% -27.78% 20.00% -3.23% 10.71% -5.08% -
  Horiz. % 103.39% 88.14% 122.03% 101.69% 105.08% 94.92% 100.00%
P/EPS 18.30 8.23 12.10 7.55 8.00 9.57 39.75 -40.35%
  QoQ % 122.36% -31.98% 60.26% -5.62% -16.41% -75.92% -
  Horiz. % 46.04% 20.70% 30.44% 18.99% 20.13% 24.08% 100.00%
EY 5.46 12.15 8.27 13.25 12.51 10.44 2.52 67.36%
  QoQ % -55.06% 46.92% -37.58% 5.92% 19.83% 314.29% -
  Horiz. % 216.67% 482.14% 328.17% 525.79% 496.43% 414.29% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.98 0.73 1.05 0.88 0.99 0.84 0.83 11.70%
  QoQ % 34.25% -30.48% 19.32% -11.11% 17.86% 1.20% -
  Horiz. % 118.07% 87.95% 126.51% 106.02% 119.28% 101.20% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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