Highlights

[AWC] QoQ TTM Result on 2014-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     240.86%    YoY -     64.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 137,073 132,492 124,880 119,570 114,422 134,405 146,331 -4.27%
  QoQ % 3.46% 6.10% 4.44% 4.50% -14.87% -8.15% -
  Horiz. % 93.67% 90.54% 85.34% 81.71% 78.19% 91.85% 100.00%
PBT 23,560 22,521 17,499 13,909 4,301 8,442 13,207 47.14%
  QoQ % 4.61% 28.70% 25.81% 223.39% -49.05% -36.08% -
  Horiz. % 178.39% 170.52% 132.50% 105.32% 32.57% 63.92% 100.00%
Tax -4,008 -3,768 -3,907 -3,702 -2,485 -2,866 -3,940 1.15%
  QoQ % -6.37% 3.56% -5.54% -48.97% 13.29% 27.26% -
  Horiz. % 101.73% 95.63% 99.16% 93.96% 63.07% 72.74% 100.00%
NP 19,552 18,753 13,592 10,207 1,816 5,576 9,267 64.58%
  QoQ % 4.26% 37.97% 33.16% 462.06% -67.43% -39.83% -
  Horiz. % 210.99% 202.36% 146.67% 110.14% 19.60% 60.17% 100.00%
NP to SH 11,630 11,297 9,335 7,175 2,105 4,423 7,786 30.70%
  QoQ % 2.95% 21.02% 30.10% 240.86% -52.41% -43.19% -
  Horiz. % 149.37% 145.09% 119.89% 92.15% 27.04% 56.81% 100.00%
Tax Rate 17.01 % 16.73 % 22.33 % 26.62 % 57.78 % 33.95 % 29.83 % -31.26%
  QoQ % 1.67% -25.08% -16.12% -53.93% 70.19% 13.81% -
  Horiz. % 57.02% 56.08% 74.86% 89.24% 193.70% 113.81% 100.00%
Total Cost 117,521 113,739 111,288 109,363 112,606 128,829 137,064 -9.76%
  QoQ % 3.33% 2.20% 1.76% -2.88% -12.59% -6.01% -
  Horiz. % 85.74% 82.98% 81.19% 79.79% 82.16% 93.99% 100.00%
Net Worth 84,038 85,654 81,405 78,919 70,399 71,999 69,999 12.97%
  QoQ % -1.89% 5.22% 3.15% 12.10% -2.22% 2.86% -
  Horiz. % 120.05% 122.36% 116.29% 112.74% 100.57% 102.86% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 0 0 0 0 0 2,245 2,245 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 50.77 % 28.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 76.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 176.04% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,038 85,654 81,405 78,919 70,399 71,999 69,999 12.97%
  QoQ % -1.89% 5.22% 3.15% 12.10% -2.22% 2.86% -
  Horiz. % 120.05% 122.36% 116.29% 112.74% 100.57% 102.86% 100.00%
NOSH 221,153 225,405 226,126 225,485 220,000 225,000 218,750 0.73%
  QoQ % -1.89% -0.32% 0.28% 2.49% -2.22% 2.86% -
  Horiz. % 101.10% 103.04% 103.37% 103.08% 100.57% 102.86% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.26 % 14.15 % 10.88 % 8.54 % 1.59 % 4.15 % 6.33 % 71.93%
  QoQ % 0.78% 30.06% 27.40% 437.11% -61.69% -34.44% -
  Horiz. % 225.28% 223.54% 171.88% 134.91% 25.12% 65.56% 100.00%
ROE 13.84 % 13.19 % 11.47 % 9.09 % 2.99 % 6.14 % 11.12 % 15.72%
  QoQ % 4.93% 15.00% 26.18% 204.01% -51.30% -44.78% -
  Horiz. % 124.46% 118.62% 103.15% 81.74% 26.89% 55.22% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.98 58.78 55.23 53.03 52.01 59.74 66.89 -4.96%
  QoQ % 5.44% 6.43% 4.15% 1.96% -12.94% -10.69% -
  Horiz. % 92.66% 87.88% 82.57% 79.28% 77.75% 89.31% 100.00%
EPS 5.26 5.01 4.13 3.18 0.96 1.97 3.56 29.76%
  QoQ % 4.99% 21.31% 29.87% 231.25% -51.27% -44.66% -
  Horiz. % 147.75% 140.73% 116.01% 89.33% 26.97% 55.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 97.09% 100.00%
NAPS 0.3800 0.3800 0.3600 0.3500 0.3200 0.3200 0.3200 12.15%
  QoQ % 0.00% 5.56% 2.86% 9.38% 0.00% 0.00% -
  Horiz. % 118.75% 118.75% 112.50% 109.38% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.93 44.39 41.84 40.07 38.34 45.04 49.03 -4.26%
  QoQ % 3.47% 6.09% 4.42% 4.51% -14.88% -8.14% -
  Horiz. % 93.68% 90.54% 85.34% 81.73% 78.20% 91.86% 100.00%
EPS 3.90 3.79 3.13 2.40 0.71 1.48 2.61 30.73%
  QoQ % 2.90% 21.09% 30.42% 238.03% -52.03% -43.30% -
  Horiz. % 149.43% 145.21% 119.92% 91.95% 27.20% 56.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.2816 0.2870 0.2728 0.2644 0.2359 0.2413 0.2346 12.96%
  QoQ % -1.88% 5.21% 3.18% 12.08% -2.24% 2.86% -
  Horiz. % 120.03% 122.34% 116.28% 112.70% 100.55% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4550 0.3000 0.3600 0.2650 0.2700 0.2750 0.2500 -
P/RPS 0.73 0.51 0.65 0.50 0.52 0.46 0.37 57.37%
  QoQ % 43.14% -21.54% 30.00% -3.85% 13.04% 24.32% -
  Horiz. % 197.30% 137.84% 175.68% 135.14% 140.54% 124.32% 100.00%
P/EPS 8.65 5.99 8.72 8.33 28.22 13.99 7.02 14.95%
  QoQ % 44.41% -31.31% 4.68% -70.48% 101.72% 99.29% -
  Horiz. % 123.22% 85.33% 124.22% 118.66% 401.99% 199.29% 100.00%
EY 11.56 16.71 11.47 12.01 3.54 7.15 14.24 -12.99%
  QoQ % -30.82% 45.68% -4.50% 239.27% -50.49% -49.79% -
  Horiz. % 81.18% 117.35% 80.55% 84.34% 24.86% 50.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.63 4.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.32% 100.00%
P/NAPS 1.20 0.79 1.00 0.76 0.84 0.86 0.78 33.30%
  QoQ % 51.90% -21.00% 31.58% -9.52% -2.33% 10.26% -
  Horiz. % 153.85% 101.28% 128.21% 97.44% 107.69% 110.26% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.4000 0.3350 0.3550 0.2950 0.2650 0.2850 0.2750 -
P/RPS 0.65 0.57 0.64 0.56 0.51 0.48 0.41 36.00%
  QoQ % 14.04% -10.94% 14.29% 9.80% 6.25% 17.07% -
  Horiz. % 158.54% 139.02% 156.10% 136.59% 124.39% 117.07% 100.00%
P/EPS 7.61 6.68 8.60 9.27 27.70 14.50 7.73 -1.04%
  QoQ % 13.92% -22.33% -7.23% -66.53% 91.03% 87.58% -
  Horiz. % 98.45% 86.42% 111.25% 119.92% 358.34% 187.58% 100.00%
EY 13.15 14.96 11.63 10.79 3.61 6.90 12.94 1.08%
  QoQ % -12.10% 28.63% 7.78% 198.89% -47.68% -46.68% -
  Horiz. % 101.62% 115.61% 89.88% 83.38% 27.90% 53.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.50 3.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.83% 100.00%
P/NAPS 1.05 0.88 0.99 0.84 0.83 0.89 0.86 14.25%
  QoQ % 19.32% -11.11% 17.86% 1.20% -6.74% 3.49% -
  Horiz. % 122.09% 102.33% 115.12% 97.67% 96.51% 103.49% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers