[AWC] QoQ Cumulative Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
AWC Berhad Q2_2017.pdf 
