Highlights

[AWC] QoQ Cumulative Quarter Result on 2016-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -68.25%    YoY -     333.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 296,138 210,183 142,761 67,123 248,532 173,340 98,005 109.15%
  QoQ % 40.90% 47.23% 112.69% -72.99% 43.38% 76.87% -
  Horiz. % 302.17% 214.46% 145.67% 68.49% 253.59% 176.87% 100.00%
PBT 39,101 28,656 19,456 10,101 30,045 18,137 9,275 161.19%
  QoQ % 36.45% 47.29% 92.61% -66.38% 65.66% 95.55% -
  Horiz. % 421.57% 308.96% 209.77% 108.91% 323.94% 195.55% 100.00%
Tax -8,709 -6,362 -3,670 -1,868 -6,450 -3,915 -2,152 154.17%
  QoQ % -36.89% -73.35% -96.47% 71.04% -64.75% -81.92% -
  Horiz. % 404.69% 295.63% 170.54% 86.80% 299.72% 181.92% 100.00%
NP 30,392 22,294 15,786 8,233 23,595 14,222 7,123 163.30%
  QoQ % 36.32% 41.23% 91.74% -65.11% 65.90% 99.66% -
  Horiz. % 426.67% 312.99% 221.62% 115.58% 331.25% 199.66% 100.00%
NP to SH 21,590 15,686 10,657 5,438 17,127 10,758 5,001 165.37%
  QoQ % 37.64% 47.19% 95.97% -68.25% 59.20% 115.12% -
  Horiz. % 431.71% 313.66% 213.10% 108.74% 342.47% 215.12% 100.00%
Tax Rate 22.27 % 22.20 % 18.86 % 18.49 % 21.47 % 21.59 % 23.20 % -2.69%
  QoQ % 0.32% 17.71% 2.00% -13.88% -0.56% -6.94% -
  Horiz. % 95.99% 95.69% 81.29% 79.70% 92.54% 93.06% 100.00%
Total Cost 265,746 187,889 126,975 58,890 224,937 159,118 90,882 104.62%
  QoQ % 41.44% 47.97% 115.61% -73.82% 41.36% 75.08% -
  Horiz. % 292.41% 206.74% 139.71% 64.80% 247.50% 175.08% 100.00%
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
  QoQ % 4.71% 3.59% 3.90% 8.06% 2.95% 6.87% -
  Horiz. % 134.00% 127.97% 123.54% 118.90% 110.03% 106.87% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,214 2,597 2,592 - 6,211 3,684 - -
  QoQ % 100.81% 0.16% 0.00% 0.00% 68.60% 0.00% -
  Horiz. % 141.55% 70.49% 70.38% 0.00% 168.60% 100.00% -
Div Payout % 24.15 % 16.56 % 24.33 % - % 36.27 % 34.25 % - % -
  QoQ % 45.83% -31.94% 0.00% 0.00% 5.90% 0.00% -
  Horiz. % 70.51% 48.35% 71.04% 0.00% 105.90% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
  QoQ % 4.71% 3.59% 3.90% 8.06% 2.95% 6.87% -
  Horiz. % 134.00% 127.97% 123.54% 118.90% 110.03% 106.87% 100.00%
NOSH 260,748 259,701 259,294 258,952 248,472 245,616 240,432 5.56%
  QoQ % 0.40% 0.16% 0.13% 4.22% 1.16% 2.16% -
  Horiz. % 108.45% 108.01% 107.84% 107.70% 103.34% 102.16% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.26 % 10.61 % 11.06 % 12.27 % 9.49 % 8.20 % 7.27 % 25.84%
  QoQ % -3.30% -4.07% -9.86% 29.29% 15.73% 12.79% -
  Horiz. % 141.13% 145.94% 152.13% 168.78% 130.54% 112.79% 100.00%
ROE 15.48 % 11.77 % 8.29 % 4.39 % 14.95 % 9.67 % 4.80 % 118.44%
  QoQ % 31.52% 41.98% 88.84% -70.64% 54.60% 101.46% -
  Horiz. % 322.50% 245.21% 172.71% 91.46% 311.46% 201.46% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.57 80.93 55.06 25.92 100.02 70.57 40.76 98.13%
  QoQ % 40.33% 46.99% 112.42% -74.09% 41.73% 73.14% -
  Horiz. % 278.63% 198.55% 135.08% 63.59% 245.39% 173.14% 100.00%
EPS 8.28 6.04 4.11 2.10 6.89 4.38 2.08 151.39%
  QoQ % 37.09% 46.96% 95.71% -69.52% 57.31% 110.58% -
  Horiz. % 398.08% 290.38% 197.60% 100.96% 331.25% 210.58% 100.00%
DPS 2.00 1.00 1.00 0.00 2.50 1.50 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 133.33% 66.67% 66.67% 0.00% 166.67% 100.00% -
NAPS 0.5350 0.5130 0.4960 0.4780 0.4610 0.4530 0.4330 15.16%
  QoQ % 4.29% 3.43% 3.77% 3.69% 1.77% 4.62% -
  Horiz. % 123.56% 118.48% 114.55% 110.39% 106.47% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 321,072
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 92.23 65.46 44.46 20.91 77.41 53.99 30.52 109.16%
  QoQ % 40.90% 47.23% 112.63% -72.99% 43.38% 76.90% -
  Horiz. % 302.20% 214.48% 145.67% 68.51% 253.64% 176.90% 100.00%
EPS 6.72 4.89 3.32 1.69 5.33 3.35 1.56 164.98%
  QoQ % 37.42% 47.29% 96.45% -68.29% 59.10% 114.74% -
  Horiz. % 430.77% 313.46% 212.82% 108.33% 341.67% 214.74% 100.00%
DPS 1.62 0.81 0.81 0.00 1.93 1.15 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 67.83% 0.00% -
  Horiz. % 140.87% 70.43% 70.43% 0.00% 167.83% 100.00% -
NAPS 0.4345 0.4149 0.4006 0.3855 0.3568 0.3465 0.3242 21.58%
  QoQ % 4.72% 3.57% 3.92% 8.04% 2.97% 6.88% -
  Horiz. % 134.02% 127.98% 123.57% 118.91% 110.06% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1000 1.0400 0.9450 0.7850 0.8050 0.4500 0.3900 -
P/RPS 0.97 1.29 1.72 3.03 0.80 0.64 0.96 0.69%
  QoQ % -24.81% -25.00% -43.23% 278.75% 25.00% -33.33% -
  Horiz. % 101.04% 134.38% 179.17% 315.62% 83.33% 66.67% 100.00%
P/EPS 13.29 17.22 22.99 37.38 11.68 10.27 18.75 -20.52%
  QoQ % -22.82% -25.10% -38.50% 220.03% 13.73% -45.23% -
  Horiz. % 70.88% 91.84% 122.61% 199.36% 62.29% 54.77% 100.00%
EY 7.53 5.81 4.35 2.68 8.56 9.73 5.33 25.93%
  QoQ % 29.60% 33.56% 62.31% -68.69% -12.02% 82.55% -
  Horiz. % 141.28% 109.01% 81.61% 50.28% 160.60% 182.55% 100.00%
DY 1.82 0.96 1.06 0.00 3.11 3.33 0.00 -
  QoQ % 89.58% -9.43% 0.00% 0.00% -6.61% 0.00% -
  Horiz. % 54.65% 28.83% 31.83% 0.00% 93.39% 100.00% -
P/NAPS 2.06 2.03 1.91 1.64 1.75 0.99 0.90 73.77%
  QoQ % 1.48% 6.28% 16.46% -6.29% 76.77% 10.00% -
  Horiz. % 228.89% 225.56% 212.22% 182.22% 194.44% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 -
Price 1.0800 1.0400 0.9850 0.8900 0.8550 0.7300 0.4350 -
P/RPS 0.95 1.29 1.79 3.43 0.85 1.03 1.07 -7.63%
  QoQ % -26.36% -27.93% -47.81% 303.53% -17.48% -3.74% -
  Horiz. % 88.79% 120.56% 167.29% 320.56% 79.44% 96.26% 100.00%
P/EPS 13.04 17.22 23.97 42.38 12.40 16.67 20.91 -27.03%
  QoQ % -24.27% -28.16% -43.44% 241.77% -25.61% -20.28% -
  Horiz. % 62.36% 82.35% 114.63% 202.68% 59.30% 79.72% 100.00%
EY 7.67 5.81 4.17 2.36 8.06 6.00 4.78 37.10%
  QoQ % 32.01% 39.33% 76.69% -70.72% 34.33% 25.52% -
  Horiz. % 160.46% 121.55% 87.24% 49.37% 168.62% 125.52% 100.00%
DY 1.85 0.96 1.02 0.00 2.92 2.05 0.00 -
  QoQ % 92.71% -5.88% 0.00% 0.00% 42.44% 0.00% -
  Horiz. % 90.24% 46.83% 49.76% 0.00% 142.44% 100.00% -
P/NAPS 2.02 2.03 1.99 1.86 1.85 1.61 1.00 59.87%
  QoQ % -0.49% 2.01% 6.99% 0.54% 14.91% 61.00% -
  Horiz. % 202.00% 203.00% 199.00% 186.00% 185.00% 161.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS