Highlights

[AWC] QoQ Cumulative Quarter Result on 2018-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -71.60%    YoY -     19.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 323,055 243,296 154,439 68,492 303,964 209,809 134,557 79.59%
  QoQ % 32.78% 57.54% 125.48% -77.47% 44.88% 55.93% -
  Horiz. % 240.09% 180.81% 114.78% 50.90% 225.90% 155.93% 100.00%
PBT 36,089 33,123 20,991 9,153 33,444 26,253 15,071 79.27%
  QoQ % 8.95% 57.80% 129.33% -72.63% 27.39% 74.20% -
  Horiz. % 239.46% 219.78% 139.28% 60.73% 221.91% 174.20% 100.00%
Tax -8,859 -7,048 -4,424 -1,869 -6,961 -5,958 -3,285 94.10%
  QoQ % -25.70% -59.31% -136.70% 73.15% -16.83% -81.37% -
  Horiz. % 269.68% 214.55% 134.67% 56.89% 211.90% 181.37% 100.00%
NP 27,230 26,075 16,567 7,284 26,483 20,295 11,786 75.03%
  QoQ % 4.43% 57.39% 127.44% -72.50% 30.49% 72.20% -
  Horiz. % 231.04% 221.24% 140.57% 61.80% 224.70% 172.20% 100.00%
NP to SH 20,045 20,007 13,075 6,071 21,376 16,980 10,122 57.90%
  QoQ % 0.19% 53.02% 115.37% -71.60% 25.89% 67.75% -
  Horiz. % 198.03% 197.66% 129.17% 59.98% 211.18% 167.75% 100.00%
Tax Rate 24.55 % 21.28 % 21.08 % 20.42 % 20.81 % 22.69 % 21.80 % 8.27%
  QoQ % 15.37% 0.95% 3.23% -1.87% -8.29% 4.08% -
  Horiz. % 112.61% 97.61% 96.70% 93.67% 95.46% 104.08% 100.00%
Total Cost 295,825 217,221 137,872 61,208 277,481 189,514 122,771 80.02%
  QoQ % 36.19% 57.55% 125.25% -77.94% 46.42% 54.36% -
  Horiz. % 240.96% 176.93% 112.30% 49.86% 226.02% 154.36% 100.00%
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.90%
  QoQ % 0.01% 5.97% 12.23% 3.80% 4.99% 2.46% -
  Horiz. % 132.82% 132.81% 125.33% 111.67% 107.58% 102.46% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,394 1,462 - - 1,350 - - -
  QoQ % 200.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 325.46% 108.32% 0.00% 0.00% 100.00% - -
Div Payout % 21.92 % 7.31 % - % - % 6.32 % - % - % -
  QoQ % 199.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.84% 115.66% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.90%
  QoQ % 0.01% 5.97% 12.23% 3.80% 4.99% 2.46% -
  Horiz. % 132.82% 132.81% 125.33% 111.67% 107.58% 102.46% 100.00%
NOSH 292,977 292,516 284,339 269,566 270,060 269,793 268,937 5.89%
  QoQ % 0.16% 2.88% 5.48% -0.18% 0.10% 0.32% -
  Horiz. % 108.94% 108.77% 105.73% 100.23% 100.42% 100.32% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.43 % 10.72 % 10.73 % 10.63 % 8.71 % 9.67 % 8.76 % -2.53%
  QoQ % -21.36% -0.09% 0.94% 22.04% -9.93% 10.39% -
  Horiz. % 96.23% 122.37% 122.49% 121.35% 99.43% 110.39% 100.00%
ROE 10.00 % 9.98 % 6.91 % 3.60 % 13.17 % 10.98 % 6.71 % 30.57%
  QoQ % 0.20% 44.43% 91.94% -72.67% 19.95% 63.64% -
  Horiz. % 149.03% 148.73% 102.98% 53.65% 196.27% 163.64% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 110.27 83.17 54.32 25.41 112.55 77.77 50.03 69.61%
  QoQ % 32.58% 53.11% 113.77% -77.42% 44.72% 55.45% -
  Horiz. % 220.41% 166.24% 108.57% 50.79% 224.97% 155.45% 100.00%
EPS 7.08 7.15 4.74 2.25 7.99 6.36 3.81 51.32%
  QoQ % -0.98% 50.84% 110.67% -71.84% 25.63% 66.93% -
  Horiz. % 185.83% 187.66% 124.41% 59.06% 209.71% 166.93% 100.00%
DPS 1.50 0.50 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.6840 0.6850 0.6650 0.6250 0.6010 0.5730 0.5610 14.17%
  QoQ % -0.15% 3.01% 6.40% 3.99% 4.89% 2.14% -
  Horiz. % 121.93% 122.10% 118.54% 111.41% 107.13% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 108.08 81.39 51.67 22.91 101.69 70.19 45.02 79.58%
  QoQ % 32.79% 57.52% 125.53% -77.47% 44.88% 55.91% -
  Horiz. % 240.07% 180.79% 114.77% 50.89% 225.88% 155.91% 100.00%
EPS 6.71 6.69 4.37 2.03 7.15 5.68 3.39 57.84%
  QoQ % 0.30% 53.09% 115.27% -71.61% 25.88% 67.55% -
  Horiz. % 197.94% 197.35% 128.91% 59.88% 210.91% 167.55% 100.00%
DPS 1.47 0.49 0.00 0.00 0.45 0.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 326.67% 108.89% 0.00% 0.00% 100.00% - -
NAPS 0.6704 0.6704 0.6326 0.5636 0.5430 0.5172 0.5047 20.90%
  QoQ % 0.00% 5.98% 12.24% 3.79% 4.99% 2.48% -
  Horiz. % 132.83% 132.83% 125.34% 111.67% 107.59% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7350 0.7750 0.6900 0.9000 0.6650 0.7550 0.8900 -
P/RPS 0.67 0.93 1.27 3.54 0.59 0.97 1.78 -47.96%
  QoQ % -27.96% -26.77% -64.12% 500.00% -39.18% -45.51% -
  Horiz. % 37.64% 52.25% 71.35% 198.88% 33.15% 54.49% 100.00%
P/EPS 10.74 11.33 15.01 39.96 8.40 12.00 23.65 -41.00%
  QoQ % -5.21% -24.52% -62.44% 375.71% -30.00% -49.26% -
  Horiz. % 45.41% 47.91% 63.47% 168.96% 35.52% 50.74% 100.00%
EY 9.31 8.83 6.66 2.50 11.90 8.34 4.23 69.45%
  QoQ % 5.44% 32.58% 166.40% -78.99% 42.69% 97.16% -
  Horiz. % 220.09% 208.75% 157.45% 59.10% 281.32% 197.16% 100.00%
DY 2.04 0.65 0.00 0.00 0.75 0.00 0.00 -
  QoQ % 213.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.00% 86.67% 0.00% 0.00% 100.00% - -
P/NAPS 1.07 1.13 1.04 1.44 1.11 1.32 1.59 -23.26%
  QoQ % -5.31% 8.65% -27.78% 29.73% -15.91% -16.98% -
  Horiz. % 67.30% 71.07% 65.41% 90.57% 69.81% 83.02% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 -
Price 0.6450 0.7050 0.7700 0.8000 0.7600 0.7400 0.7750 -
P/RPS 0.58 0.85 1.42 3.15 0.68 0.95 1.55 -48.17%
  QoQ % -31.76% -40.14% -54.92% 363.24% -28.42% -38.71% -
  Horiz. % 37.42% 54.84% 91.61% 203.23% 43.87% 61.29% 100.00%
P/EPS 9.43 10.31 16.75 35.52 9.60 11.76 20.59 -40.67%
  QoQ % -8.54% -38.45% -52.84% 270.00% -18.37% -42.88% -
  Horiz. % 45.80% 50.07% 81.35% 172.51% 46.62% 57.12% 100.00%
EY 10.61 9.70 5.97 2.82 10.41 8.51 4.86 68.53%
  QoQ % 9.38% 62.48% 111.70% -72.91% 22.33% 75.10% -
  Horiz. % 218.31% 199.59% 122.84% 58.02% 214.20% 175.10% 100.00%
DY 2.33 0.71 0.00 0.00 0.66 0.00 0.00 -
  QoQ % 228.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 353.03% 107.58% 0.00% 0.00% 100.00% - -
P/NAPS 0.94 1.03 1.16 1.28 1.26 1.29 1.38 -22.64%
  QoQ % -8.74% -11.21% -9.38% 1.59% -2.33% -6.52% -
  Horiz. % 68.12% 74.64% 84.06% 92.75% 91.30% 93.48% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

142  584  432  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.17-0.015 
 HIBISCS 0.485-0.04 
 VELESTO 0.155-0.015 
 TRIVE 0.0050.00 
 SAPNRG 0.10-0.01 
 HIBISCS-WC 0.155-0.015 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 DGB 0.0250.00 
 ALAM 0.07-0.01 

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