Highlights

[AWC] QoQ Cumulative Quarter Result on 2016-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     115.12%    YoY -     92.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 142,761 67,123 248,532 173,340 98,005 37,812 128,017 7.50%
  QoQ % 112.69% -72.99% 43.38% 76.87% 159.19% -70.46% -
  Horiz. % 111.52% 52.43% 194.14% 135.40% 76.56% 29.54% 100.00%
PBT 19,456 10,101 30,045 18,137 9,275 2,129 12,824 31.87%
  QoQ % 92.61% -66.38% 65.66% 95.55% 335.65% -83.40% -
  Horiz. % 151.72% 78.77% 234.29% 141.43% 72.33% 16.60% 100.00%
Tax -3,670 -1,868 -6,450 -3,915 -2,152 -415 -1,108 121.40%
  QoQ % -96.47% 71.04% -64.75% -81.92% -418.55% 62.55% -
  Horiz. % 331.23% 168.59% 582.13% 353.34% 194.22% 37.45% 100.00%
NP 15,786 8,233 23,595 14,222 7,123 1,714 11,716 21.88%
  QoQ % 91.74% -65.11% 65.90% 99.66% 315.58% -85.37% -
  Horiz. % 134.74% 70.27% 201.39% 121.39% 60.80% 14.63% 100.00%
NP to SH 10,657 5,438 17,127 10,758 5,001 1,254 8,082 20.15%
  QoQ % 95.97% -68.25% 59.20% 115.12% 298.80% -84.48% -
  Horiz. % 131.86% 67.29% 211.92% 133.11% 61.88% 15.52% 100.00%
Tax Rate 18.86 % 18.49 % 21.47 % 21.59 % 23.20 % 19.49 % 8.64 % 67.88%
  QoQ % 2.00% -13.88% -0.56% -6.94% 19.04% 125.58% -
  Horiz. % 218.29% 214.00% 248.50% 249.88% 268.52% 225.58% 100.00%
Total Cost 126,975 58,890 224,937 159,118 90,882 36,098 116,301 6.00%
  QoQ % 115.61% -73.82% 41.36% 75.08% 151.76% -68.96% -
  Horiz. % 109.18% 50.64% 193.41% 136.82% 78.14% 31.04% 100.00%
Net Worth 128,610 123,779 114,545 111,264 104,107 93,826 91,532 25.32%
  QoQ % 3.90% 8.06% 2.95% 6.87% 10.96% 2.51% -
  Horiz. % 140.51% 135.23% 125.14% 121.56% 113.74% 102.51% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,592 - 6,211 3,684 - - - -
  QoQ % 0.00% 0.00% 68.60% 0.00% 0.00% 0.00% -
  Horiz. % 70.38% 0.00% 168.60% 100.00% - - -
Div Payout % 24.33 % - % 36.27 % 34.25 % - % - % - % -
  QoQ % 0.00% 0.00% 5.90% 0.00% 0.00% 0.00% -
  Horiz. % 71.04% 0.00% 105.90% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,610 123,779 114,545 111,264 104,107 93,826 91,532 25.32%
  QoQ % 3.90% 8.06% 2.95% 6.87% 10.96% 2.51% -
  Horiz. % 140.51% 135.23% 125.14% 121.56% 113.74% 102.51% 100.00%
NOSH 259,294 258,952 248,472 245,616 240,432 223,928 225,449 9.73%
  QoQ % 0.13% 4.22% 1.16% 2.16% 7.37% -0.67% -
  Horiz. % 115.01% 114.86% 110.21% 108.95% 106.65% 99.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.06 % 12.27 % 9.49 % 8.20 % 7.27 % 4.53 % 9.15 % 13.41%
  QoQ % -9.86% 29.29% 15.73% 12.79% 60.49% -50.49% -
  Horiz. % 120.87% 134.10% 103.72% 89.62% 79.45% 49.51% 100.00%
ROE 8.29 % 4.39 % 14.95 % 9.67 % 4.80 % 1.34 % 8.83 % -4.10%
  QoQ % 88.84% -70.64% 54.60% 101.46% 258.21% -84.82% -
  Horiz. % 93.88% 49.72% 169.31% 109.51% 54.36% 15.18% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 55.06 25.92 100.02 70.57 40.76 16.89 56.78 -2.02%
  QoQ % 112.42% -74.09% 41.73% 73.14% 141.33% -70.25% -
  Horiz. % 96.97% 45.65% 176.15% 124.29% 71.79% 29.75% 100.00%
EPS 4.11 2.10 6.89 4.38 2.08 0.56 3.59 9.39%
  QoQ % 95.71% -69.52% 57.31% 110.58% 271.43% -84.40% -
  Horiz. % 114.48% 58.50% 191.92% 122.01% 57.94% 15.60% 100.00%
DPS 1.00 0.00 2.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 166.67% 100.00% - - -
NAPS 0.4960 0.4780 0.4610 0.4530 0.4330 0.4190 0.4060 14.21%
  QoQ % 3.77% 3.69% 1.77% 4.62% 3.34% 3.20% -
  Horiz. % 122.17% 117.73% 113.55% 111.58% 106.65% 103.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.66 21.00 77.74 54.22 30.66 11.83 40.04 7.52%
  QoQ % 112.67% -72.99% 43.38% 76.84% 159.17% -70.45% -
  Horiz. % 111.54% 52.45% 194.16% 135.41% 76.57% 29.55% 100.00%
EPS 3.33 1.70 5.36 3.37 1.56 0.39 2.53 20.00%
  QoQ % 95.88% -68.28% 59.05% 116.03% 300.00% -84.58% -
  Horiz. % 131.62% 67.19% 211.86% 133.20% 61.66% 15.42% 100.00%
DPS 0.81 0.00 1.94 1.15 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 68.70% 0.00% 0.00% 0.00% -
  Horiz. % 70.43% 0.00% 168.70% 100.00% - - -
NAPS 0.4023 0.3872 0.3583 0.3480 0.3257 0.2935 0.2863 25.33%
  QoQ % 3.90% 8.07% 2.96% 6.85% 10.97% 2.51% -
  Horiz. % 140.52% 135.24% 125.15% 121.55% 113.76% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.9450 0.7850 0.8050 0.4500 0.3900 0.3900 0.3600 -
P/RPS 1.72 3.03 0.80 0.64 0.96 2.31 0.63 94.75%
  QoQ % -43.23% 278.75% 25.00% -33.33% -58.44% 266.67% -
  Horiz. % 273.02% 480.95% 126.98% 101.59% 152.38% 366.67% 100.00%
P/EPS 22.99 37.38 11.68 10.27 18.75 69.64 10.04 73.29%
  QoQ % -38.50% 220.03% 13.73% -45.23% -73.08% 593.63% -
  Horiz. % 228.98% 372.31% 116.33% 102.29% 186.75% 693.63% 100.00%
EY 4.35 2.68 8.56 9.73 5.33 1.44 9.96 -42.29%
  QoQ % 62.31% -68.69% -12.02% 82.55% 270.14% -85.54% -
  Horiz. % 43.67% 26.91% 85.94% 97.69% 53.51% 14.46% 100.00%
DY 1.06 0.00 3.11 3.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -6.61% 0.00% 0.00% 0.00% -
  Horiz. % 31.83% 0.00% 93.39% 100.00% - - -
P/NAPS 1.91 1.64 1.75 0.99 0.90 0.93 0.89 65.99%
  QoQ % 16.46% -6.29% 76.77% 10.00% -3.23% 4.49% -
  Horiz. % 214.61% 184.27% 196.63% 111.24% 101.12% 104.49% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 -
Price 0.9850 0.8900 0.8550 0.7300 0.4350 0.4100 0.2950 -
P/RPS 1.79 3.43 0.85 1.03 1.07 2.43 0.52 127.13%
  QoQ % -47.81% 303.53% -17.48% -3.74% -55.97% 367.31% -
  Horiz. % 344.23% 659.62% 163.46% 198.08% 205.77% 467.31% 100.00%
P/EPS 23.97 42.38 12.40 16.67 20.91 73.21 8.23 103.28%
  QoQ % -43.44% 241.77% -25.61% -20.28% -71.44% 789.55% -
  Horiz. % 291.25% 514.95% 150.67% 202.55% 254.07% 889.55% 100.00%
EY 4.17 2.36 8.06 6.00 4.78 1.37 12.15 -50.82%
  QoQ % 76.69% -70.72% 34.33% 25.52% 248.91% -88.72% -
  Horiz. % 34.32% 19.42% 66.34% 49.38% 39.34% 11.28% 100.00%
DY 1.02 0.00 2.92 2.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 42.44% 0.00% 0.00% 0.00% -
  Horiz. % 49.76% 0.00% 142.44% 100.00% - - -
P/NAPS 1.99 1.86 1.85 1.61 1.00 0.98 0.73 94.55%
  QoQ % 6.99% 0.54% 14.91% 61.00% 2.04% 34.25% -
  Horiz. % 272.60% 254.79% 253.42% 220.55% 136.99% 134.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

405  380  625  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.09-0.015 

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