Highlights

[AWC] QoQ Cumulative Quarter Result on 2015-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     298.80%    YoY -     -0.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 67,123 248,532 173,340 98,005 37,812 128,017 93,955 -20.03%
  QoQ % -72.99% 43.38% 76.87% 159.19% -70.46% 36.25% -
  Horiz. % 71.44% 264.52% 184.49% 104.31% 40.24% 136.25% 100.00%
PBT 10,101 30,045 18,137 9,275 2,129 12,824 10,539 -2.78%
  QoQ % -66.38% 65.66% 95.55% 335.65% -83.40% 21.68% -
  Horiz. % 95.84% 285.08% 172.09% 88.01% 20.20% 121.68% 100.00%
Tax -1,868 -6,450 -3,915 -2,152 -415 -1,108 -1,371 22.83%
  QoQ % 71.04% -64.75% -81.92% -418.55% 62.55% 19.18% -
  Horiz. % 136.25% 470.46% 285.56% 156.97% 30.27% 80.82% 100.00%
NP 8,233 23,595 14,222 7,123 1,714 11,716 9,168 -6.90%
  QoQ % -65.11% 65.90% 99.66% 315.58% -85.37% 27.79% -
  Horiz. % 89.80% 257.36% 155.13% 77.69% 18.70% 127.79% 100.00%
NP to SH 5,438 17,127 10,758 5,001 1,254 8,082 5,586 -1.77%
  QoQ % -68.25% 59.20% 115.12% 298.80% -84.48% 44.68% -
  Horiz. % 97.35% 306.61% 192.59% 89.53% 22.45% 144.68% 100.00%
Tax Rate 18.49 % 21.47 % 21.59 % 23.20 % 19.49 % 8.64 % 13.01 % 26.33%
  QoQ % -13.88% -0.56% -6.94% 19.04% 125.58% -33.59% -
  Horiz. % 142.12% 165.03% 165.95% 178.32% 149.81% 66.41% 100.00%
Total Cost 58,890 224,937 159,118 90,882 36,098 116,301 84,787 -21.52%
  QoQ % -73.82% 41.36% 75.08% 151.76% -68.96% 37.17% -
  Horiz. % 69.46% 265.30% 187.67% 107.19% 42.57% 137.17% 100.00%
Net Worth 123,779 114,545 111,264 104,107 93,826 91,532 85,591 27.80%
  QoQ % 8.06% 2.95% 6.87% 10.96% 2.51% 6.94% -
  Horiz. % 144.62% 133.83% 129.99% 121.63% 109.62% 106.94% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,211 3,684 - - - - -
  QoQ % 0.00% 68.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 168.60% 100.00% - - - -
Div Payout % - % 36.27 % 34.25 % - % - % - % - % -
  QoQ % 0.00% 5.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.90% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,779 114,545 111,264 104,107 93,826 91,532 85,591 27.80%
  QoQ % 8.06% 2.95% 6.87% 10.96% 2.51% 6.94% -
  Horiz. % 144.62% 133.83% 129.99% 121.63% 109.62% 106.94% 100.00%
NOSH 258,952 248,472 245,616 240,432 223,928 225,449 225,241 9.72%
  QoQ % 4.22% 1.16% 2.16% 7.37% -0.67% 0.09% -
  Horiz. % 114.97% 110.31% 109.05% 106.74% 99.42% 100.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.27 % 9.49 % 8.20 % 7.27 % 4.53 % 9.15 % 9.76 % 16.43%
  QoQ % 29.29% 15.73% 12.79% 60.49% -50.49% -6.25% -
  Horiz. % 125.72% 97.23% 84.02% 74.49% 46.41% 93.75% 100.00%
ROE 4.39 % 14.95 % 9.67 % 4.80 % 1.34 % 8.83 % 6.53 % -23.20%
  QoQ % -70.64% 54.60% 101.46% 258.21% -84.82% 35.22% -
  Horiz. % 67.23% 228.94% 148.09% 73.51% 20.52% 135.22% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.92 100.02 70.57 40.76 16.89 56.78 41.71 -27.11%
  QoQ % -74.09% 41.73% 73.14% 141.33% -70.25% 36.13% -
  Horiz. % 62.14% 239.80% 169.19% 97.72% 40.49% 136.13% 100.00%
EPS 2.10 6.89 4.38 2.08 0.56 3.59 2.48 -10.47%
  QoQ % -69.52% 57.31% 110.58% 271.43% -84.40% 44.76% -
  Horiz. % 84.68% 277.82% 176.61% 83.87% 22.58% 144.76% 100.00%
DPS 0.00 2.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 100.00% - - - -
NAPS 0.4780 0.4610 0.4530 0.4330 0.4190 0.4060 0.3800 16.48%
  QoQ % 3.69% 1.77% 4.62% 3.34% 3.20% 6.84% -
  Horiz. % 125.79% 121.32% 119.21% 113.95% 110.26% 106.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.00 77.74 54.22 30.66 11.83 40.04 29.39 -20.03%
  QoQ % -72.99% 43.38% 76.84% 159.17% -70.45% 36.24% -
  Horiz. % 71.45% 264.51% 184.48% 104.32% 40.25% 136.24% 100.00%
EPS 1.70 5.36 3.37 1.56 0.39 2.53 1.75 -1.91%
  QoQ % -68.28% 59.05% 116.03% 300.00% -84.58% 44.57% -
  Horiz. % 97.14% 306.29% 192.57% 89.14% 22.29% 144.57% 100.00%
DPS 0.00 1.94 1.15 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 68.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 168.70% 100.00% - - - -
NAPS 0.3872 0.3583 0.3480 0.3257 0.2935 0.2863 0.2677 27.81%
  QoQ % 8.07% 2.96% 6.85% 10.97% 2.51% 6.95% -
  Horiz. % 144.64% 133.84% 130.00% 121.67% 109.64% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7850 0.8050 0.4500 0.3900 0.3900 0.3600 0.4550 -
P/RPS 3.03 0.80 0.64 0.96 2.31 0.63 1.09 97.33%
  QoQ % 278.75% 25.00% -33.33% -58.44% 266.67% -42.20% -
  Horiz. % 277.98% 73.39% 58.72% 88.07% 211.93% 57.80% 100.00%
P/EPS 37.38 11.68 10.27 18.75 69.64 10.04 18.35 60.49%
  QoQ % 220.03% 13.73% -45.23% -73.08% 593.63% -45.29% -
  Horiz. % 203.71% 63.65% 55.97% 102.18% 379.51% 54.71% 100.00%
EY 2.68 8.56 9.73 5.33 1.44 9.96 5.45 -37.62%
  QoQ % -68.69% -12.02% 82.55% 270.14% -85.54% 82.75% -
  Horiz. % 49.17% 157.06% 178.53% 97.80% 26.42% 182.75% 100.00%
DY 0.00 3.11 3.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -6.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.39% 100.00% - - - -
P/NAPS 1.64 1.75 0.99 0.90 0.93 0.89 1.20 23.08%
  QoQ % -6.29% 76.77% 10.00% -3.23% 4.49% -25.83% -
  Horiz. % 136.67% 145.83% 82.50% 75.00% 77.50% 74.17% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 -
Price 0.8900 0.8550 0.7300 0.4350 0.4100 0.2950 0.4000 -
P/RPS 3.43 0.85 1.03 1.07 2.43 0.52 0.96 133.17%
  QoQ % 303.53% -17.48% -3.74% -55.97% 367.31% -45.83% -
  Horiz. % 357.29% 88.54% 107.29% 111.46% 253.13% 54.17% 100.00%
P/EPS 42.38 12.40 16.67 20.91 73.21 8.23 16.13 90.07%
  QoQ % 241.77% -25.61% -20.28% -71.44% 789.55% -48.98% -
  Horiz. % 262.74% 76.88% 103.35% 129.63% 453.87% 51.02% 100.00%
EY 2.36 8.06 6.00 4.78 1.37 12.15 6.20 -47.38%
  QoQ % -70.72% 34.33% 25.52% 248.91% -88.72% 95.97% -
  Horiz. % 38.06% 130.00% 96.77% 77.10% 22.10% 195.97% 100.00%
DY 0.00 2.92 2.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 42.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.44% 100.00% - - - -
P/NAPS 1.86 1.85 1.61 1.00 0.98 0.73 1.05 46.25%
  QoQ % 0.54% 14.91% 61.00% 2.04% 34.25% -30.48% -
  Horiz. % 177.14% 176.19% 153.33% 95.24% 93.33% 69.52% 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
 
 

395  378  615  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.705-0.035 
 DGB 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS