Highlights

[AWC] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -0.04%    YoY -     -5.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 273,968 303,964 279,745 269,114 264,816 296,138 280,244 -1.50%
  QoQ % -9.87% 8.66% 3.95% 1.62% -10.58% 5.67% -
  Horiz. % 97.76% 108.46% 99.82% 96.03% 94.49% 105.67% 100.00%
PBT 36,612 33,444 35,004 30,142 32,228 39,101 38,208 -2.80%
  QoQ % 9.47% -4.46% 16.13% -6.47% -17.58% 2.34% -
  Horiz. % 95.82% 87.53% 91.61% 78.89% 84.35% 102.34% 100.00%
Tax -7,476 -6,961 -7,944 -6,570 -6,908 -8,709 -8,482 -8.07%
  QoQ % -7.40% 12.37% -20.91% 4.89% 20.68% -2.67% -
  Horiz. % 88.13% 82.06% 93.65% 77.45% 81.44% 102.67% 100.00%
NP 29,136 26,483 27,060 23,572 25,320 30,392 29,725 -1.32%
  QoQ % 10.02% -2.13% 14.80% -6.90% -16.69% 2.24% -
  Horiz. % 98.02% 89.09% 91.03% 79.30% 85.18% 102.24% 100.00%
NP to SH 24,284 21,376 22,640 20,244 20,252 21,590 20,914 10.46%
  QoQ % 13.60% -5.58% 11.84% -0.04% -6.20% 3.23% -
  Horiz. % 116.11% 102.21% 108.25% 96.79% 96.83% 103.23% 100.00%
Tax Rate 20.42 % 20.81 % 22.69 % 21.80 % 21.43 % 22.27 % 22.20 % -5.41%
  QoQ % -1.87% -8.29% 4.08% 1.73% -3.77% 0.32% -
  Horiz. % 91.98% 93.74% 102.21% 98.20% 96.53% 100.32% 100.00%
Total Cost 244,832 277,481 252,685 245,542 239,496 265,746 250,518 -1.52%
  QoQ % -11.77% 9.81% 2.91% 2.52% -9.88% 6.08% -
  Horiz. % 97.73% 110.76% 100.86% 98.01% 95.60% 106.08% 100.00%
Net Worth 168,478 162,306 154,591 150,873 146,853 139,500 133,227 16.92%
  QoQ % 3.80% 4.99% 2.46% 2.74% 5.27% 4.71% -
  Horiz. % 126.46% 121.83% 116.04% 113.25% 110.23% 104.71% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,350 - - - 5,214 3,462 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.60% -
  Horiz. % 0.00% 39.00% 0.00% 0.00% 0.00% 150.60% 100.00%
Div Payout % - % 6.32 % - % - % - % 24.15 % 16.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 45.83% -
  Horiz. % 0.00% 38.16% 0.00% 0.00% 0.00% 145.83% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 168,478 162,306 154,591 150,873 146,853 139,500 133,227 16.92%
  QoQ % 3.80% 4.99% 2.46% 2.74% 5.27% 4.71% -
  Horiz. % 126.46% 121.83% 116.04% 113.25% 110.23% 104.71% 100.00%
NOSH 269,566 270,060 269,793 268,937 265,078 260,748 259,701 2.51%
  QoQ % -0.18% 0.10% 0.32% 1.46% 1.66% 0.40% -
  Horiz. % 103.80% 103.99% 103.89% 103.56% 102.07% 100.40% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.63 % 8.71 % 9.67 % 8.76 % 9.56 % 10.26 % 10.61 % 0.13%
  QoQ % 22.04% -9.93% 10.39% -8.37% -6.82% -3.30% -
  Horiz. % 100.19% 82.09% 91.14% 82.56% 90.10% 96.70% 100.00%
ROE 14.41 % 13.17 % 14.65 % 13.42 % 13.79 % 15.48 % 15.70 % -5.55%
  QoQ % 9.42% -10.10% 9.17% -2.68% -10.92% -1.40% -
  Horiz. % 91.78% 83.89% 93.31% 85.48% 87.83% 98.60% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 101.63 112.55 103.69 100.07 99.90 113.57 107.91 -3.91%
  QoQ % -9.70% 8.54% 3.62% 0.17% -12.04% 5.25% -
  Horiz. % 94.18% 104.30% 96.09% 92.73% 92.58% 105.25% 100.00%
EPS 9.00 7.99 8.48 7.62 7.64 8.28 8.05 7.71%
  QoQ % 12.64% -5.78% 11.29% -0.26% -7.73% 2.86% -
  Horiz. % 111.80% 99.25% 105.34% 94.66% 94.91% 102.86% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 2.00 1.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 37.59% 0.00% 0.00% 0.00% 150.38% 100.00%
NAPS 0.6250 0.6010 0.5730 0.5610 0.5540 0.5350 0.5130 14.06%
  QoQ % 3.99% 4.89% 2.14% 1.26% 3.55% 4.29% -
  Horiz. % 121.83% 117.15% 111.70% 109.36% 107.99% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 91.62 101.65 93.55 90.00 88.56 99.03 93.72 -1.50%
  QoQ % -9.87% 8.66% 3.94% 1.63% -10.57% 5.67% -
  Horiz. % 97.76% 108.46% 99.82% 96.03% 94.49% 105.67% 100.00%
EPS 8.12 7.15 7.57 6.77 6.77 7.22 6.99 10.50%
  QoQ % 13.57% -5.55% 11.82% 0.00% -6.23% 3.29% -
  Horiz. % 116.17% 102.29% 108.30% 96.85% 96.85% 103.29% 100.00%
DPS 0.00 0.45 0.00 0.00 0.00 1.74 1.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 38.79% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.5634 0.5428 0.5170 0.5045 0.4911 0.4665 0.4455 16.93%
  QoQ % 3.80% 4.99% 2.48% 2.73% 5.27% 4.71% -
  Horiz. % 126.46% 121.84% 116.05% 113.24% 110.24% 104.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.9000 0.6650 0.7550 0.8900 1.0400 1.1000 1.0400 -
P/RPS 0.89 0.59 0.73 0.89 1.04 0.97 0.96 -4.92%
  QoQ % 50.85% -19.18% -17.98% -14.42% 7.22% 1.04% -
  Horiz. % 92.71% 61.46% 76.04% 92.71% 108.33% 101.04% 100.00%
P/EPS 9.99 8.40 9.00 11.82 13.61 13.29 12.91 -15.70%
  QoQ % 18.93% -6.67% -23.86% -13.15% 2.41% 2.94% -
  Horiz. % 77.38% 65.07% 69.71% 91.56% 105.42% 102.94% 100.00%
EY 10.01 11.90 11.11 8.46 7.35 7.53 7.74 18.68%
  QoQ % -15.88% 7.11% 31.32% 15.10% -2.39% -2.71% -
  Horiz. % 129.33% 153.75% 143.54% 109.30% 94.96% 97.29% 100.00%
DY 0.00 0.75 0.00 0.00 0.00 1.82 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 42.19% -
  Horiz. % 0.00% 58.59% 0.00% 0.00% 0.00% 142.19% 100.00%
P/NAPS 1.44 1.11 1.32 1.59 1.88 2.06 2.03 -20.44%
  QoQ % 29.73% -15.91% -16.98% -15.43% -8.74% 1.48% -
  Horiz. % 70.94% 54.68% 65.02% 78.33% 92.61% 101.48% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 -
Price 0.8000 0.7600 0.7400 0.7750 1.0000 1.0800 1.0400 -
P/RPS 0.79 0.68 0.71 0.77 1.00 0.95 0.96 -12.17%
  QoQ % 16.18% -4.23% -7.79% -23.00% 5.26% -1.04% -
  Horiz. % 82.29% 70.83% 73.96% 80.21% 104.17% 98.96% 100.00%
P/EPS 8.88 9.60 8.82 10.30 13.09 13.04 12.91 -22.06%
  QoQ % -7.50% 8.84% -14.37% -21.31% 0.38% 1.01% -
  Horiz. % 68.78% 74.36% 68.32% 79.78% 101.39% 101.01% 100.00%
EY 11.26 10.41 11.34 9.71 7.64 7.67 7.74 28.36%
  QoQ % 8.17% -8.20% 16.79% 27.09% -0.39% -0.90% -
  Horiz. % 145.48% 134.50% 146.51% 125.45% 98.71% 99.10% 100.00%
DY 0.00 0.66 0.00 0.00 0.00 1.85 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 44.53% -
  Horiz. % 0.00% 51.56% 0.00% 0.00% 0.00% 144.53% 100.00%
P/NAPS 1.28 1.26 1.29 1.38 1.81 2.02 2.03 -26.45%
  QoQ % 1.59% -2.33% -6.52% -23.76% -10.40% -0.49% -
  Horiz. % 63.05% 62.07% 63.55% 67.98% 89.16% 99.51% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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