[AWC] QoQ Cumulative Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 209,809 134,557 66,204 296,138 210,183 142,761 67,123 113.93% QoQ % 55.93% 103.25% -77.64% 40.90% 47.23% 112.69% - Horiz. % 312.57% 200.46% 98.63% 441.19% 313.13% 212.69% 100.00%
PBT 26,253 15,071 8,057 39,101 28,656 19,456 10,101 89.15% QoQ % 74.20% 87.05% -79.39% 36.45% 47.29% 92.61% - Horiz. % 259.90% 149.20% 79.76% 387.10% 283.69% 192.61% 100.00%
Tax -5,958 -3,285 -1,727 -8,709 -6,362 -3,670 -1,868 116.83% QoQ % -81.37% -90.21% 80.17% -36.89% -73.35% -96.47% - Horiz. % 318.95% 175.86% 92.45% 466.22% 340.58% 196.47% 100.00%
NP 20,295 11,786 6,330 30,392 22,294 15,786 8,233 82.58% QoQ % 72.20% 86.19% -79.17% 36.32% 41.23% 91.74% - Horiz. % 246.51% 143.16% 76.89% 369.15% 270.79% 191.74% 100.00%
NP to SH 16,980 10,122 5,063 21,590 15,686 10,657 5,438 113.78% QoQ % 67.75% 99.92% -76.55% 37.64% 47.19% 95.97% - Horiz. % 312.25% 186.13% 93.10% 397.02% 288.45% 195.97% 100.00%
Tax Rate 22.69 % 21.80 % 21.43 % 22.27 % 22.20 % 18.86 % 18.49 % 14.64% QoQ % 4.08% 1.73% -3.77% 0.32% 17.71% 2.00% - Horiz. % 122.71% 117.90% 115.90% 120.44% 120.06% 102.00% 100.00%
Total Cost 189,514 122,771 59,874 265,746 187,889 126,975 58,890 118.13% QoQ % 54.36% 105.05% -77.47% 41.44% 47.97% 115.61% - Horiz. % 321.81% 208.48% 101.67% 451.26% 319.05% 215.61% 100.00%
Net Worth 154,591 150,873 146,853 139,500 133,227 128,610 123,779 15.99% QoQ % 2.46% 2.74% 5.27% 4.71% 3.59% 3.90% - Horiz. % 124.89% 121.89% 118.64% 112.70% 107.63% 103.90% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 5,214 2,597 2,592 - - QoQ % 0.00% 0.00% 0.00% 100.81% 0.16% 0.00% - Horiz. % 0.00% 0.00% 0.00% 201.12% 100.16% 100.00% -
Div Payout % - % - % - % 24.15 % 16.56 % 24.33 % - % - QoQ % 0.00% 0.00% 0.00% 45.83% -31.94% 0.00% - Horiz. % 0.00% 0.00% 0.00% 99.26% 68.06% 100.00% -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 154,591 150,873 146,853 139,500 133,227 128,610 123,779 15.99% QoQ % 2.46% 2.74% 5.27% 4.71% 3.59% 3.90% - Horiz. % 124.89% 121.89% 118.64% 112.70% 107.63% 103.90% 100.00%
NOSH 269,793 268,937 265,078 260,748 259,701 259,294 258,952 2.77% QoQ % 0.32% 1.46% 1.66% 0.40% 0.16% 0.13% - Horiz. % 104.19% 103.86% 102.37% 100.69% 100.29% 100.13% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.67 % 8.76 % 9.56 % 10.26 % 10.61 % 11.06 % 12.27 % -14.69% QoQ % 10.39% -8.37% -6.82% -3.30% -4.07% -9.86% - Horiz. % 78.81% 71.39% 77.91% 83.62% 86.47% 90.14% 100.00%
ROE 10.98 % 6.71 % 3.45 % 15.48 % 11.77 % 8.29 % 4.39 % 84.36% QoQ % 63.64% 94.49% -77.71% 31.52% 41.98% 88.84% - Horiz. % 250.11% 152.85% 78.59% 352.62% 268.11% 188.84% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 77.77 50.03 24.98 113.57 80.93 55.06 25.92 108.17% QoQ % 55.45% 100.28% -78.00% 40.33% 46.99% 112.42% - Horiz. % 300.04% 193.02% 96.37% 438.16% 312.23% 212.42% 100.00%
EPS 6.36 3.81 1.91 8.28 6.04 4.11 2.10 109.47% QoQ % 66.93% 99.48% -76.93% 37.09% 46.96% 95.71% - Horiz. % 302.86% 181.43% 90.95% 394.29% 287.62% 195.71% 100.00%
DPS 0.00 0.00 0.00 2.00 1.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.5730 0.5610 0.5540 0.5350 0.5130 0.4960 0.4780 12.86% QoQ % 2.14% 1.26% 3.55% 4.29% 3.43% 3.77% - Horiz. % 119.87% 117.36% 115.90% 111.92% 107.32% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.63 42.09 20.71 92.63 65.75 44.66 21.00 113.91% QoQ % 55.93% 103.24% -77.64% 40.88% 47.22% 112.67% - Horiz. % 312.52% 200.43% 98.62% 441.10% 313.10% 212.67% 100.00%
EPS 5.31 3.17 1.58 6.75 4.91 3.33 1.70 113.83% QoQ % 67.51% 100.63% -76.59% 37.47% 47.45% 95.88% - Horiz. % 312.35% 186.47% 92.94% 397.06% 288.82% 195.88% 100.00%
DPS 0.00 0.00 0.00 1.63 0.81 0.81 0.00 - QoQ % 0.00% 0.00% 0.00% 101.23% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 201.23% 100.00% 100.00% -
NAPS 0.4836 0.4719 0.4594 0.4364 0.4167 0.4023 0.3872 15.99% QoQ % 2.48% 2.72% 5.27% 4.73% 3.58% 3.90% - Horiz. % 124.90% 121.88% 118.65% 112.71% 107.62% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.7550 0.8900 1.0400 1.1000 1.0400 0.9450 0.7850 -
P/RPS 0.97 1.78 4.16 0.97 1.29 1.72 3.03 -53.24% QoQ % -45.51% -57.21% 328.87% -24.81% -25.00% -43.23% - Horiz. % 32.01% 58.75% 137.29% 32.01% 42.57% 56.77% 100.00%
P/EPS 12.00 23.65 54.45 13.29 17.22 22.99 37.38 -53.15% QoQ % -49.26% -56.57% 309.71% -22.82% -25.10% -38.50% - Horiz. % 32.10% 63.27% 145.67% 35.55% 46.07% 61.50% 100.00%
EY 8.34 4.23 1.84 7.53 5.81 4.35 2.68 113.30% QoQ % 97.16% 129.89% -75.56% 29.60% 33.56% 62.31% - Horiz. % 311.19% 157.84% 68.66% 280.97% 216.79% 162.31% 100.00%
DY 0.00 0.00 0.00 1.82 0.96 1.06 0.00 - QoQ % 0.00% 0.00% 0.00% 89.58% -9.43% 0.00% - Horiz. % 0.00% 0.00% 0.00% 171.70% 90.57% 100.00% -
P/NAPS 1.32 1.59 1.88 2.06 2.03 1.91 1.64 -13.48% QoQ % -16.98% -15.43% -8.74% 1.48% 6.28% 16.46% - Horiz. % 80.49% 96.95% 114.63% 125.61% 123.78% 116.46% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 -
Price 0.7400 0.7750 1.0000 1.0800 1.0400 0.9850 0.8900 -
P/RPS 0.95 1.55 4.00 0.95 1.29 1.79 3.43 -57.54% QoQ % -38.71% -61.25% 321.05% -26.36% -27.93% -47.81% - Horiz. % 27.70% 45.19% 116.62% 27.70% 37.61% 52.19% 100.00%
P/EPS 11.76 20.59 52.36 13.04 17.22 23.97 42.38 -57.49% QoQ % -42.88% -60.68% 301.53% -24.27% -28.16% -43.44% - Horiz. % 27.75% 48.58% 123.55% 30.77% 40.63% 56.56% 100.00%
EY 8.51 4.86 1.91 7.67 5.81 4.17 2.36 135.33% QoQ % 75.10% 154.45% -75.10% 32.01% 39.33% 76.69% - Horiz. % 360.59% 205.93% 80.93% 325.00% 246.19% 176.69% 100.00%
DY 0.00 0.00 0.00 1.85 0.96 1.02 0.00 - QoQ % 0.00% 0.00% 0.00% 92.71% -5.88% 0.00% - Horiz. % 0.00% 0.00% 0.00% 181.37% 94.12% 100.00% -
P/NAPS 1.29 1.38 1.81 2.02 2.03 1.99 1.86 -21.67% QoQ % -6.52% -23.76% -10.40% -0.49% 2.01% 6.99% - Horiz. % 69.35% 74.19% 97.31% 108.60% 109.14% 106.99% 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 2017.pdf 
