Highlights

[AWC] QoQ Quarter Result on 2014-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -58.46%    YoY -     617.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,687 30,987 30,809 32,160 43,117 26,406 23,197 28.33%
  QoQ % 8.71% 0.58% -4.20% -25.41% 63.28% 13.83% -
  Horiz. % 145.22% 133.58% 132.81% 138.64% 185.87% 113.83% 100.00%
PBT 2,107 1,410 5,270 3,860 13,020 371 248 318.00%
  QoQ % 49.43% -73.24% 36.53% -70.35% 3,409.43% 49.60% -
  Horiz. % 849.60% 568.55% 2,125.00% 1,556.45% 5,250.00% 149.60% 100.00%
Tax 0 -642 -267 -462 -2,637 -402 -406 -
  QoQ % 0.00% -140.45% 42.21% 82.48% -555.97% 0.99% -
  Horiz. % -0.00% 158.13% 65.76% 113.79% 649.51% 99.01% 100.00%
NP 2,107 768 5,003 3,398 10,383 -31 -158 -
  QoQ % 174.35% -84.65% 47.23% -67.27% 33,593.55% 80.38% -
  Horiz. % -1,333.54% -486.08% -3,166.46% -2,150.63% -6,571.52% 19.62% 100.00%
NP to SH 2,190 575 2,502 2,510 6,043 242 540 154.96%
  QoQ % 280.87% -77.02% -0.32% -58.46% 2,397.11% -55.19% -
  Horiz. % 405.56% 106.48% 463.33% 464.81% 1,119.07% 44.81% 100.00%
Tax Rate - % 45.53 % 5.07 % 11.97 % 20.25 % 108.36 % 163.71 % -
  QoQ % 0.00% 798.03% -57.64% -40.89% -81.31% -33.81% -
  Horiz. % 0.00% 27.81% 3.10% 7.31% 12.37% 66.19% 100.00%
Total Cost 31,580 30,219 25,806 28,762 32,734 26,437 23,355 22.35%
  QoQ % 4.50% 17.10% -10.28% -12.13% 23.82% 13.20% -
  Horiz. % 135.22% 129.39% 110.49% 123.15% 140.16% 113.20% 100.00%
Net Worth 90,986 84,038 85,654 81,405 78,919 70,399 71,999 16.94%
  QoQ % 8.27% -1.89% 5.22% 3.15% 12.10% -2.22% -
  Horiz. % 126.37% 116.72% 118.96% 113.06% 109.61% 97.78% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,986 84,038 85,654 81,405 78,919 70,399 71,999 16.94%
  QoQ % 8.27% -1.89% 5.22% 3.15% 12.10% -2.22% -
  Horiz. % 126.37% 116.72% 118.96% 113.06% 109.61% 97.78% 100.00%
NOSH 225,773 221,153 225,405 226,126 225,485 220,000 225,000 0.23%
  QoQ % 2.09% -1.89% -0.32% 0.28% 2.49% -2.22% -
  Horiz. % 100.34% 98.29% 100.18% 100.50% 100.22% 97.78% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.25 % 2.48 % 16.24 % 10.57 % 24.08 % -0.12 % -0.68 % -
  QoQ % 152.02% -84.73% 53.64% -56.10% 20,166.67% 82.35% -
  Horiz. % -919.12% -364.71% -2,388.24% -1,554.41% -3,541.18% 17.65% 100.00%
ROE 2.41 % 0.68 % 2.92 % 3.08 % 7.66 % 0.34 % 0.75 % 118.22%
  QoQ % 254.41% -76.71% -5.19% -59.79% 2,152.94% -54.67% -
  Horiz. % 321.33% 90.67% 389.33% 410.67% 1,021.33% 45.33% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.92 14.01 13.67 14.22 19.12 12.00 10.31 28.03%
  QoQ % 6.50% 2.49% -3.87% -25.63% 59.33% 16.39% -
  Horiz. % 144.71% 135.89% 132.59% 137.92% 185.45% 116.39% 100.00%
EPS 0.97 0.26 1.11 1.11 2.68 0.11 0.24 154.38%
  QoQ % 273.08% -76.58% 0.00% -58.58% 2,336.36% -54.17% -
  Horiz. % 404.17% 108.33% 462.50% 462.50% 1,116.67% 45.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4030 0.3800 0.3800 0.3600 0.3500 0.3200 0.3200 16.67%
  QoQ % 6.05% 0.00% 5.56% 2.86% 9.38% 0.00% -
  Horiz. % 125.94% 118.75% 118.75% 112.50% 109.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.27 10.37 10.31 10.76 14.42 8.83 7.76 28.33%
  QoQ % 8.68% 0.58% -4.18% -25.38% 63.31% 13.79% -
  Horiz. % 145.23% 133.63% 132.86% 138.66% 185.82% 113.79% 100.00%
EPS 0.73 0.19 0.84 0.84 2.02 0.08 0.18 154.96%
  QoQ % 284.21% -77.38% 0.00% -58.42% 2,425.00% -55.56% -
  Horiz. % 405.56% 105.56% 466.67% 466.67% 1,122.22% 44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3044 0.2812 0.2866 0.2723 0.2640 0.2355 0.2409 16.93%
  QoQ % 8.25% -1.88% 5.25% 3.14% 12.10% -2.24% -
  Horiz. % 126.36% 116.73% 118.97% 113.03% 109.59% 97.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3600 0.4550 0.3000 0.3600 0.2650 0.2700 0.2750 -
P/RPS 2.41 3.25 2.19 2.53 1.39 2.25 2.67 -6.62%
  QoQ % -25.85% 48.40% -13.44% 82.01% -38.22% -15.73% -
  Horiz. % 90.26% 121.72% 82.02% 94.76% 52.06% 84.27% 100.00%
P/EPS 37.11 175.00 27.03 32.43 9.89 245.45 114.58 -52.94%
  QoQ % -78.79% 547.43% -16.65% 227.91% -95.97% 114.22% -
  Horiz. % 32.39% 152.73% 23.59% 28.30% 8.63% 214.22% 100.00%
EY 2.69 0.57 3.70 3.08 10.11 0.41 0.87 112.68%
  QoQ % 371.93% -84.59% 20.13% -69.54% 2,365.85% -52.87% -
  Horiz. % 309.20% 65.52% 425.29% 354.02% 1,162.07% 47.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.20 0.79 1.00 0.76 0.84 0.86 2.32%
  QoQ % -25.83% 51.90% -21.00% 31.58% -9.52% -2.33% -
  Horiz. % 103.49% 139.53% 91.86% 116.28% 88.37% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.2950 0.4000 0.3350 0.3550 0.2950 0.2650 0.2850 -
P/RPS 1.98 2.85 2.45 2.50 1.54 2.21 2.76 -19.91%
  QoQ % -30.53% 16.33% -2.00% 62.34% -30.32% -19.93% -
  Horiz. % 71.74% 103.26% 88.77% 90.58% 55.80% 80.07% 100.00%
P/EPS 30.41 153.85 30.18 31.98 11.01 240.91 118.75 -59.77%
  QoQ % -80.23% 409.77% -5.63% 190.46% -95.43% 102.87% -
  Horiz. % 25.61% 129.56% 25.41% 26.93% 9.27% 202.87% 100.00%
EY 3.29 0.65 3.31 3.13 9.08 0.42 0.84 149.09%
  QoQ % 406.15% -80.36% 5.75% -65.53% 2,061.90% -50.00% -
  Horiz. % 391.67% 77.38% 394.05% 372.62% 1,080.95% 50.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 1.05 0.88 0.99 0.84 0.83 0.89 -12.41%
  QoQ % -30.48% 19.32% -11.11% 17.86% 1.20% -6.74% -
  Horiz. % 82.02% 117.98% 98.88% 111.24% 94.38% 93.26% 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
 
 

127  436  417  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.430.00 
 SAPNRG 0.090.00 
 ARMADA 0.155-0.01 
 VELESTO 0.155-0.01 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.34-0.01 
 AIRASIA 0.825+0.02 

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

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers