Highlights

[AWC] QoQ Cumulative Quarter Result on 2016-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     95.97%    YoY -     113.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 66,204 296,138 210,183 142,761 67,123 248,532 173,340 -47.33%
  QoQ % -77.64% 40.90% 47.23% 112.69% -72.99% 43.38% -
  Horiz. % 38.19% 170.84% 121.25% 82.36% 38.72% 143.38% 100.00%
PBT 8,057 39,101 28,656 19,456 10,101 30,045 18,137 -41.75%
  QoQ % -79.39% 36.45% 47.29% 92.61% -66.38% 65.66% -
  Horiz. % 44.42% 215.59% 158.00% 107.27% 55.69% 165.66% 100.00%
Tax -1,727 -8,709 -6,362 -3,670 -1,868 -6,450 -3,915 -42.02%
  QoQ % 80.17% -36.89% -73.35% -96.47% 71.04% -64.75% -
  Horiz. % 44.11% 222.45% 162.50% 93.74% 47.71% 164.75% 100.00%
NP 6,330 30,392 22,294 15,786 8,233 23,595 14,222 -41.68%
  QoQ % -79.17% 36.32% 41.23% 91.74% -65.11% 65.90% -
  Horiz. % 44.51% 213.70% 156.76% 111.00% 57.89% 165.90% 100.00%
NP to SH 5,063 21,590 15,686 10,657 5,438 17,127 10,758 -39.47%
  QoQ % -76.55% 37.64% 47.19% 95.97% -68.25% 59.20% -
  Horiz. % 47.06% 200.69% 145.81% 99.06% 50.55% 159.20% 100.00%
Tax Rate 21.43 % 22.27 % 22.20 % 18.86 % 18.49 % 21.47 % 21.59 % -0.49%
  QoQ % -3.77% 0.32% 17.71% 2.00% -13.88% -0.56% -
  Horiz. % 99.26% 103.15% 102.83% 87.36% 85.64% 99.44% 100.00%
Total Cost 59,874 265,746 187,889 126,975 58,890 224,937 159,118 -47.85%
  QoQ % -77.47% 41.44% 47.97% 115.61% -73.82% 41.36% -
  Horiz. % 37.63% 167.01% 118.08% 79.80% 37.01% 141.36% 100.00%
Net Worth 146,853 139,500 133,227 128,610 123,779 114,545 111,264 20.30%
  QoQ % 5.27% 4.71% 3.59% 3.90% 8.06% 2.95% -
  Horiz. % 131.99% 125.38% 119.74% 115.59% 111.25% 102.95% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,214 2,597 2,592 - 6,211 3,684 -
  QoQ % 0.00% 100.81% 0.16% 0.00% 0.00% 68.60% -
  Horiz. % 0.00% 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 % 0.00% 45.83% -31.94% 0.00% 0.00% 5.90% -
  Horiz. % 0.00% 70.51% 48.35% 71.04% 0.00% 105.90% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 146,853 139,500 133,227 128,610 123,779 114,545 111,264 20.30%
  QoQ % 5.27% 4.71% 3.59% 3.90% 8.06% 2.95% -
  Horiz. % 131.99% 125.38% 119.74% 115.59% 111.25% 102.95% 100.00%
NOSH 265,078 260,748 259,701 259,294 258,952 248,472 245,616 5.21%
  QoQ % 1.66% 0.40% 0.16% 0.13% 4.22% 1.16% -
  Horiz. % 107.92% 106.16% 105.73% 105.57% 105.43% 101.16% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.56 % 10.26 % 10.61 % 11.06 % 12.27 % 9.49 % 8.20 % 10.76%
  QoQ % -6.82% -3.30% -4.07% -9.86% 29.29% 15.73% -
  Horiz. % 116.59% 125.12% 129.39% 134.88% 149.63% 115.73% 100.00%
ROE 3.45 % 15.48 % 11.77 % 8.29 % 4.39 % 14.95 % 9.67 % -49.67%
  QoQ % -77.71% 31.52% 41.98% 88.84% -70.64% 54.60% -
  Horiz. % 35.68% 160.08% 121.72% 85.73% 45.40% 154.60% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.98 113.57 80.93 55.06 25.92 100.02 70.57 -49.93%
  QoQ % -78.00% 40.33% 46.99% 112.42% -74.09% 41.73% -
  Horiz. % 35.40% 160.93% 114.68% 78.02% 36.73% 141.73% 100.00%
EPS 1.91 8.28 6.04 4.11 2.10 6.89 4.38 -42.47%
  QoQ % -76.93% 37.09% 46.96% 95.71% -69.52% 57.31% -
  Horiz. % 43.61% 189.04% 137.90% 93.84% 47.95% 157.31% 100.00%
DPS 0.00 2.00 1.00 1.00 0.00 2.50 1.50 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 133.33% 66.67% 66.67% 0.00% 166.67% 100.00%
NAPS 0.5540 0.5350 0.5130 0.4960 0.4780 0.4610 0.4530 14.35%
  QoQ % 3.55% 4.29% 3.43% 3.77% 3.69% 1.77% -
  Horiz. % 122.30% 118.10% 113.25% 109.49% 105.52% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.71 92.63 65.75 44.66 21.00 77.74 54.22 -47.33%
  QoQ % -77.64% 40.88% 47.22% 112.67% -72.99% 43.38% -
  Horiz. % 38.20% 170.84% 121.27% 82.37% 38.73% 143.38% 100.00%
EPS 1.58 6.75 4.91 3.33 1.70 5.36 3.37 -39.62%
  QoQ % -76.59% 37.47% 47.45% 95.88% -68.28% 59.05% -
  Horiz. % 46.88% 200.30% 145.70% 98.81% 50.45% 159.05% 100.00%
DPS 0.00 1.63 0.81 0.81 0.00 1.94 1.15 -
  QoQ % 0.00% 101.23% 0.00% 0.00% 0.00% 68.70% -
  Horiz. % 0.00% 141.74% 70.43% 70.43% 0.00% 168.70% 100.00%
NAPS 0.4594 0.4364 0.4167 0.4023 0.3872 0.3583 0.3480 20.32%
  QoQ % 5.27% 4.73% 3.58% 3.90% 8.07% 2.96% -
  Horiz. % 132.01% 125.40% 119.74% 115.60% 111.26% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.0400 1.1000 1.0400 0.9450 0.7850 0.8050 0.4500 -
P/RPS 4.16 0.97 1.29 1.72 3.03 0.80 0.64 247.89%
  QoQ % 328.87% -24.81% -25.00% -43.23% 278.75% 25.00% -
  Horiz. % 650.00% 151.56% 201.56% 268.75% 473.44% 125.00% 100.00%
P/EPS 54.45 13.29 17.22 22.99 37.38 11.68 10.27 203.75%
  QoQ % 309.71% -22.82% -25.10% -38.50% 220.03% 13.73% -
  Horiz. % 530.18% 129.41% 167.67% 223.86% 363.97% 113.73% 100.00%
EY 1.84 7.53 5.81 4.35 2.68 8.56 9.73 -67.02%
  QoQ % -75.56% 29.60% 33.56% 62.31% -68.69% -12.02% -
  Horiz. % 18.91% 77.39% 59.71% 44.71% 27.54% 87.98% 100.00%
DY 0.00 1.82 0.96 1.06 0.00 3.11 3.33 -
  QoQ % 0.00% 89.58% -9.43% 0.00% 0.00% -6.61% -
  Horiz. % 0.00% 54.65% 28.83% 31.83% 0.00% 93.39% 100.00%
P/NAPS 1.88 2.06 2.03 1.91 1.64 1.75 0.99 53.29%
  QoQ % -8.74% 1.48% 6.28% 16.46% -6.29% 76.77% -
  Horiz. % 189.90% 208.08% 205.05% 192.93% 165.66% 176.77% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 -
Price 1.0000 1.0800 1.0400 0.9850 0.8900 0.8550 0.7300 -
P/RPS 4.00 0.95 1.29 1.79 3.43 0.85 1.03 146.86%
  QoQ % 321.05% -26.36% -27.93% -47.81% 303.53% -17.48% -
  Horiz. % 388.35% 92.23% 125.24% 173.79% 333.01% 82.52% 100.00%
P/EPS 52.36 13.04 17.22 23.97 42.38 12.40 16.67 114.33%
  QoQ % 301.53% -24.27% -28.16% -43.44% 241.77% -25.61% -
  Horiz. % 314.10% 78.22% 103.30% 143.79% 254.23% 74.39% 100.00%
EY 1.91 7.67 5.81 4.17 2.36 8.06 6.00 -53.35%
  QoQ % -75.10% 32.01% 39.33% 76.69% -70.72% 34.33% -
  Horiz. % 31.83% 127.83% 96.83% 69.50% 39.33% 134.33% 100.00%
DY 0.00 1.85 0.96 1.02 0.00 2.92 2.05 -
  QoQ % 0.00% 92.71% -5.88% 0.00% 0.00% 42.44% -
  Horiz. % 0.00% 90.24% 46.83% 49.76% 0.00% 142.44% 100.00%
P/NAPS 1.81 2.02 2.03 1.99 1.86 1.85 1.61 8.11%
  QoQ % -10.40% -0.49% 2.01% 6.99% 0.54% 14.91% -
  Horiz. % 112.42% 125.47% 126.09% 123.60% 115.53% 114.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  380  619  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.695-0.045 
 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