[AWC] QoQ Cumulative Quarter Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 210,183 142,761 67,123 248,532 173,340 98,005 37,812 213.47% QoQ % 47.23% 112.69% -72.99% 43.38% 76.87% 159.19% - Horiz. % 555.86% 377.55% 177.52% 657.28% 458.43% 259.19% 100.00%
PBT 28,656 19,456 10,101 30,045 18,137 9,275 2,129 464.95% QoQ % 47.29% 92.61% -66.38% 65.66% 95.55% 335.65% - Horiz. % 1,345.98% 913.86% 474.45% 1,411.23% 851.90% 435.65% 100.00%
Tax -6,362 -3,670 -1,868 -6,450 -3,915 -2,152 -415 516.09% QoQ % -73.35% -96.47% 71.04% -64.75% -81.92% -418.55% - Horiz. % 1,533.01% 884.34% 450.12% 1,554.22% 943.37% 518.55% 100.00%
NP 22,294 15,786 8,233 23,595 14,222 7,123 1,714 452.21% QoQ % 41.23% 91.74% -65.11% 65.90% 99.66% 315.58% - Horiz. % 1,300.70% 921.00% 480.34% 1,376.60% 829.75% 415.58% 100.00%
NP to SH 15,686 10,657 5,438 17,127 10,758 5,001 1,254 438.03% QoQ % 47.19% 95.97% -68.25% 59.20% 115.12% 298.80% - Horiz. % 1,250.88% 849.84% 433.65% 1,365.79% 857.89% 398.80% 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 187,889 126,975 58,890 224,937 159,118 90,882 36,098 200.04% QoQ % 47.97% 115.61% -73.82% 41.36% 75.08% 151.76% - Horiz. % 520.50% 351.75% 163.14% 623.13% 440.79% 251.76% 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 2,597 2,592 - 6,211 3,684 - - - QoQ % 0.16% 0.00% 0.00% 68.60% 0.00% 0.00% - Horiz. % 70.49% 70.38% 0.00% 168.60% 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 11.77 % 8.29 % 4.39 % 14.95 % 9.67 % 4.80 % 1.34 % 325.15% QoQ % 41.98% 88.84% -70.64% 54.60% 101.46% 258.21% - Horiz. % 878.36% 618.66% 327.61% 1,115.67% 721.64% 358.21% 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 80.93 55.06 25.92 100.02 70.57 40.76 16.89 183.95% QoQ % 46.99% 112.42% -74.09% 41.73% 73.14% 141.33% - Horiz. % 479.16% 325.99% 153.46% 592.18% 417.82% 241.33% 100.00%
EPS 6.04 4.11 2.10 6.89 4.38 2.08 0.56 387.46% QoQ % 46.96% 95.71% -69.52% 57.31% 110.58% 271.43% - Horiz. % 1,078.57% 733.93% 375.00% 1,230.36% 782.14% 371.43% 100.00%
DPS 1.00 1.00 0.00 2.50 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% - Horiz. % 66.67% 66.67% 0.00% 166.67% 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 70.32 47.76 22.46 83.15 57.99 32.79 12.65 213.48% QoQ % 47.24% 112.64% -72.99% 43.39% 76.85% 159.21% - Horiz. % 555.89% 377.55% 177.55% 657.31% 458.42% 259.21% 100.00%
EPS 5.25 3.57 1.82 5.73 3.60 1.67 0.42 437.78% QoQ % 47.06% 96.15% -68.24% 59.17% 115.57% 297.62% - Horiz. % 1,250.00% 850.00% 433.33% 1,364.29% 857.14% 397.62% 100.00%
DPS 0.87 0.87 0.00 2.08 1.23 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 69.11% 0.00% 0.00% - Horiz. % 70.73% 70.73% 0.00% 169.11% 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 1.29 1.72 3.03 0.80 0.64 0.96 2.31 -32.16% QoQ % -25.00% -43.23% 278.75% 25.00% -33.33% -58.44% - Horiz. % 55.84% 74.46% 131.17% 34.63% 27.71% 41.56% 100.00%
P/EPS 17.22 22.99 37.38 11.68 10.27 18.75 69.64 -60.57% QoQ % -25.10% -38.50% 220.03% 13.73% -45.23% -73.08% - Horiz. % 24.73% 33.01% 53.68% 16.77% 14.75% 26.92% 100.00%
EY 5.81 4.35 2.68 8.56 9.73 5.33 1.44 153.23% QoQ % 33.56% 62.31% -68.69% -12.02% 82.55% 270.14% - Horiz. % 403.47% 302.08% 186.11% 594.44% 675.69% 370.14% 100.00%
DY 0.96 1.06 0.00 3.11 3.33 0.00 0.00 - QoQ % -9.43% 0.00% 0.00% -6.61% 0.00% 0.00% - Horiz. % 28.83% 31.83% 0.00% 93.39% 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 1.29 1.79 3.43 0.85 1.03 1.07 2.43 -34.41% QoQ % -27.93% -47.81% 303.53% -17.48% -3.74% -55.97% - Horiz. % 53.09% 73.66% 141.15% 34.98% 42.39% 44.03% 100.00%
P/EPS 17.22 23.97 42.38 12.40 16.67 20.91 73.21 -61.86% QoQ % -28.16% -43.44% 241.77% -25.61% -20.28% -71.44% - Horiz. % 23.52% 32.74% 57.89% 16.94% 22.77% 28.56% 100.00%
EY 5.81 4.17 2.36 8.06 6.00 4.78 1.37 161.77% QoQ % 39.33% 76.69% -70.72% 34.33% 25.52% 248.91% - Horiz. % 424.09% 304.38% 172.26% 588.32% 437.96% 348.91% 100.00%
DY 0.96 1.02 0.00 2.92 2.05 0.00 0.00 - QoQ % -5.88% 0.00% 0.00% 42.44% 0.00% 0.00% - Horiz. % 46.83% 49.76% 0.00% 142.44% 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 1.pdf 
