Highlights

[AWC] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -25.68%    YoY -     393.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 196,010 151,248 128,017 125,273 125,938 128,640 119,506 38.95%
  QoQ % 29.60% 18.15% 2.19% -0.53% -2.10% 7.64% -
  Horiz. % 164.02% 126.56% 107.12% 104.83% 105.38% 107.64% 100.00%
PBT 18,550 8,516 12,824 14,052 18,258 15,440 13,753 22.01%
  QoQ % 117.83% -33.59% -8.74% -23.04% 18.25% 12.27% -
  Horiz. % 134.88% 61.92% 93.25% 102.17% 132.76% 112.27% 100.00%
Tax -4,304 -1,660 -1,108 -1,828 -1,458 -1,848 -3,793 8.77%
  QoQ % -159.28% -49.82% 39.39% -25.38% 21.10% 51.28% -
  Horiz. % 113.47% 43.76% 29.21% 48.19% 38.44% 48.72% 100.00%
NP 14,246 6,856 11,716 12,224 16,800 13,592 9,960 26.86%
  QoQ % 107.79% -41.48% -4.16% -27.24% 23.60% 36.47% -
  Horiz. % 143.03% 68.84% 117.63% 122.73% 168.67% 136.47% 100.00%
NP to SH 10,002 5,016 8,082 7,448 10,022 10,040 6,952 27.36%
  QoQ % 99.40% -37.94% 8.51% -25.68% -0.18% 44.42% -
  Horiz. % 143.87% 72.15% 116.25% 107.13% 144.16% 144.42% 100.00%
Tax Rate 23.20 % 19.49 % 8.64 % 13.01 % 7.99 % 11.97 % 27.58 % -10.86%
  QoQ % 19.04% 125.58% -33.59% 62.83% -33.25% -56.60% -
  Horiz. % 84.12% 70.67% 31.33% 47.17% 28.97% 43.40% 100.00%
Total Cost 181,764 144,392 116,301 113,049 109,138 115,048 109,546 40.03%
  QoQ % 25.88% 24.15% 2.88% 3.58% -5.14% 5.02% -
  Horiz. % 165.92% 131.81% 106.17% 103.20% 99.63% 105.02% 100.00%
Net Worth 104,107 93,826 91,532 85,591 85,773 81,405 79,195 19.94%
  QoQ % 10.96% 2.51% 6.94% -0.21% 5.37% 2.79% -
  Horiz. % 131.46% 118.47% 115.58% 108.08% 108.31% 102.79% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 104,107 93,826 91,532 85,591 85,773 81,405 79,195 19.94%
  QoQ % 10.96% 2.51% 6.94% -0.21% 5.37% 2.79% -
  Horiz. % 131.46% 118.47% 115.58% 108.08% 108.31% 102.79% 100.00%
NOSH 240,432 223,928 225,449 225,241 225,720 226,126 225,628 4.32%
  QoQ % 7.37% -0.67% 0.09% -0.21% -0.18% 0.22% -
  Horiz. % 106.56% 99.25% 99.92% 99.83% 100.04% 100.22% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.27 % 4.53 % 9.15 % 9.76 % 13.34 % 10.57 % 8.33 % -8.65%
  QoQ % 60.49% -50.49% -6.25% -26.84% 26.21% 26.89% -
  Horiz. % 87.27% 54.38% 109.84% 117.17% 160.14% 126.89% 100.00%
ROE 9.61 % 5.35 % 8.83 % 8.70 % 11.68 % 12.33 % 8.78 % 6.19%
  QoQ % 79.63% -39.41% 1.49% -25.51% -5.27% 40.43% -
  Horiz. % 109.45% 60.93% 100.57% 99.09% 133.03% 140.43% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.52 67.54 56.78 55.62 55.79 56.89 52.97 33.19%
  QoQ % 20.70% 18.95% 2.09% -0.30% -1.93% 7.40% -
  Horiz. % 153.90% 127.51% 107.19% 105.00% 105.32% 107.40% 100.00%
EPS 4.16 2.24 3.59 3.31 4.44 4.44 3.09 21.86%
  QoQ % 85.71% -37.60% 8.46% -25.45% 0.00% 43.69% -
  Horiz. % 134.63% 72.49% 116.18% 107.12% 143.69% 143.69% 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 0.4330 0.4190 0.4060 0.3800 0.3800 0.3600 0.3510 14.98%
  QoQ % 3.34% 3.20% 6.84% 0.00% 5.56% 2.56% -
  Horiz. % 123.36% 119.37% 115.67% 108.26% 108.26% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,084
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.54 50.57 42.80 41.89 42.11 43.01 39.96 38.95%
  QoQ % 29.60% 18.15% 2.17% -0.52% -2.09% 7.63% -
  Horiz. % 164.01% 126.55% 107.11% 104.83% 105.38% 107.63% 100.00%
EPS 3.34 1.68 2.70 2.49 3.35 3.36 2.32 27.41%
  QoQ % 98.81% -37.78% 8.43% -25.67% -0.30% 44.83% -
  Horiz. % 143.97% 72.41% 116.38% 107.33% 144.40% 144.83% 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 0.3481 0.3137 0.3060 0.2862 0.2868 0.2722 0.2648 19.94%
  QoQ % 10.97% 2.52% 6.92% -0.21% 5.36% 2.79% -
  Horiz. % 131.46% 118.47% 115.56% 108.08% 108.31% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3900 0.3900 0.3600 0.4550 0.3000 0.3600 0.2650 -
P/RPS 0.48 0.58 0.63 0.82 0.54 0.63 0.50 -2.68%
  QoQ % -17.24% -7.94% -23.17% 51.85% -14.29% 26.00% -
  Horiz. % 96.00% 116.00% 126.00% 164.00% 108.00% 126.00% 100.00%
P/EPS 9.38 17.41 10.04 13.76 6.76 8.11 8.60 5.94%
  QoQ % -46.12% 73.41% -27.03% 103.55% -16.65% -5.70% -
  Horiz. % 109.07% 202.44% 116.74% 160.00% 78.60% 94.30% 100.00%
EY 10.67 5.74 9.96 7.27 14.80 12.33 11.63 -5.57%
  QoQ % 85.89% -42.37% 37.00% -50.88% 20.03% 6.02% -
  Horiz. % 91.75% 49.36% 85.64% 62.51% 127.26% 106.02% 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 0.90 0.93 0.89 1.20 0.79 1.00 0.75 12.89%
  QoQ % -3.23% 4.49% -25.83% 51.90% -21.00% 33.33% -
  Horiz. % 120.00% 124.00% 118.67% 160.00% 105.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 -
Price 0.4350 0.4100 0.2950 0.4000 0.3350 0.3550 0.2950 -
P/RPS 0.53 0.61 0.52 0.72 0.60 0.62 0.56 -3.59%
  QoQ % -13.11% 17.31% -27.78% 20.00% -3.23% 10.71% -
  Horiz. % 94.64% 108.93% 92.86% 128.57% 107.14% 110.71% 100.00%
P/EPS 10.46 18.30 8.23 12.10 7.55 8.00 9.57 6.09%
  QoQ % -42.84% 122.36% -31.98% 60.26% -5.62% -16.41% -
  Horiz. % 109.30% 191.22% 86.00% 126.44% 78.89% 83.59% 100.00%
EY 9.56 5.46 12.15 8.27 13.25 12.51 10.44 -5.69%
  QoQ % 75.09% -55.06% 46.92% -37.58% 5.92% 19.83% -
  Horiz. % 91.57% 52.30% 116.38% 79.21% 126.92% 119.83% 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 1.00 0.98 0.73 1.05 0.88 0.99 0.84 12.29%
  QoQ % 2.04% 34.25% -30.48% 19.32% -11.11% 17.86% -
  Horiz. % 119.05% 116.67% 86.90% 125.00% 104.76% 117.86% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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