Highlights

[AWC] QoQ TTM Result on 2015-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -33.13%    YoY -     8.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 207,026 162,679 133,295 127,643 137,073 132,492 124,880 40.03%
  QoQ % 27.26% 22.04% 4.43% -6.88% 3.46% 6.10% -
  Horiz. % 165.78% 130.27% 106.74% 102.21% 109.76% 106.10% 100.00%
PBT 20,243 12,792 10,916 12,647 23,560 22,521 17,499 10.19%
  QoQ % 58.25% 17.19% -13.69% -46.32% 4.61% 28.70% -
  Horiz. % 115.68% 73.10% 62.38% 72.27% 134.64% 128.70% 100.00%
Tax -3,914 -2,794 -1,324 -1,371 -4,008 -3,768 -3,907 0.12%
  QoQ % -40.09% -111.03% 3.43% 65.79% -6.37% 3.56% -
  Horiz. % 100.18% 71.51% 33.89% 35.09% 102.59% 96.44% 100.00%
NP 16,329 9,998 9,592 11,276 19,552 18,753 13,592 13.00%
  QoQ % 63.32% 4.23% -14.93% -42.33% 4.26% 37.97% -
  Horiz. % 120.14% 73.56% 70.57% 82.96% 143.85% 137.97% 100.00%
NP to SH 12,948 7,766 6,521 7,777 11,630 11,297 9,335 24.35%
  QoQ % 66.73% 19.09% -16.15% -33.13% 2.95% 21.02% -
  Horiz. % 138.70% 83.19% 69.86% 83.31% 124.58% 121.02% 100.00%
Tax Rate 19.34 % 21.84 % 12.13 % 10.84 % 17.01 % 16.73 % 22.33 % -9.13%
  QoQ % -11.45% 80.05% 11.90% -36.27% 1.67% -25.08% -
  Horiz. % 86.61% 97.81% 54.32% 48.54% 76.18% 74.92% 100.00%
Total Cost 190,697 152,681 123,703 116,367 117,521 113,739 111,288 43.15%
  QoQ % 24.90% 23.43% 6.30% -0.98% 3.33% 2.20% -
  Horiz. % 171.35% 137.19% 111.16% 104.56% 105.60% 102.20% 100.00%
Net Worth 115,907 111,126 93,826 90,986 84,038 85,654 81,405 26.54%
  QoQ % 4.30% 18.44% 3.12% 8.27% -1.89% 5.22% -
  Horiz. % 142.38% 136.51% 115.26% 111.77% 103.23% 105.22% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,837 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 29.64 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 115,907 111,126 93,826 90,986 84,038 85,654 81,405 26.54%
  QoQ % 4.30% 18.44% 3.12% 8.27% -1.89% 5.22% -
  Horiz. % 142.38% 136.51% 115.26% 111.77% 103.23% 105.22% 100.00%
NOSH 255,866 256,643 223,928 225,773 221,153 225,405 226,126 8.58%
  QoQ % -0.30% 14.61% -0.82% 2.09% -1.89% -0.32% -
  Horiz. % 113.15% 113.50% 99.03% 99.84% 97.80% 99.68% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.89 % 6.15 % 7.20 % 8.83 % 14.26 % 14.15 % 10.88 % -19.27%
  QoQ % 28.29% -14.58% -18.46% -38.08% 0.78% 30.06% -
  Horiz. % 72.52% 56.53% 66.18% 81.16% 131.07% 130.06% 100.00%
ROE 11.17 % 6.99 % 6.95 % 8.55 % 13.84 % 13.19 % 11.47 % -1.75%
  QoQ % 59.80% 0.58% -18.71% -38.22% 4.93% 15.00% -
  Horiz. % 97.38% 60.94% 60.59% 74.54% 120.66% 115.00% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.91 63.39 59.53 56.54 61.98 58.78 55.23 28.96%
  QoQ % 27.64% 6.48% 5.29% -8.78% 5.44% 6.43% -
  Horiz. % 146.50% 114.77% 107.79% 102.37% 112.22% 106.43% 100.00%
EPS 5.06 3.03 2.91 3.44 5.26 5.01 4.13 14.48%
  QoQ % 67.00% 4.12% -15.41% -34.60% 4.99% 21.31% -
  Horiz. % 122.52% 73.37% 70.46% 83.29% 127.36% 121.31% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.4530 0.4330 0.4190 0.4030 0.3800 0.3800 0.3600 16.54%
  QoQ % 4.62% 3.34% 3.97% 6.05% 0.00% 5.56% -
  Horiz. % 125.83% 120.28% 116.39% 111.94% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 69.25 54.42 44.59 42.70 45.85 44.32 41.77 40.04%
  QoQ % 27.25% 22.05% 4.43% -6.87% 3.45% 6.10% -
  Horiz. % 165.79% 130.28% 106.75% 102.23% 109.77% 106.10% 100.00%
EPS 4.33 2.60 2.18 2.60 3.89 3.78 3.12 24.39%
  QoQ % 66.54% 19.27% -16.15% -33.16% 2.91% 21.15% -
  Horiz. % 138.78% 83.33% 69.87% 83.33% 124.68% 121.15% 100.00%
DPS 1.28 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. % 100.00% - - - - - -
NAPS 0.3877 0.3717 0.3138 0.3044 0.2811 0.2865 0.2723 26.53%
  QoQ % 4.30% 18.45% 3.09% 8.29% -1.88% 5.21% -
  Horiz. % 142.38% 136.50% 115.24% 111.79% 103.23% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4500 0.3900 0.3900 0.3600 0.4550 0.3000 0.3600 -
P/RPS 0.56 0.62 0.66 0.64 0.73 0.51 0.65 -9.45%
  QoQ % -9.68% -6.06% 3.13% -12.33% 43.14% -21.54% -
  Horiz. % 86.15% 95.38% 101.54% 98.46% 112.31% 78.46% 100.00%
P/EPS 8.89 12.89 13.39 10.45 8.65 5.99 8.72 1.29%
  QoQ % -31.03% -3.73% 28.13% 20.81% 44.41% -31.31% -
  Horiz. % 101.95% 147.82% 153.56% 119.84% 99.20% 68.69% 100.00%
EY 11.25 7.76 7.47 9.57 11.56 16.71 11.47 -1.28%
  QoQ % 44.97% 3.88% -21.94% -17.21% -30.82% 45.68% -
  Horiz. % 98.08% 67.65% 65.13% 83.44% 100.78% 145.68% 100.00%
DY 3.33 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. % 100.00% - - - - - -
P/NAPS 0.99 0.90 0.93 0.89 1.20 0.79 1.00 -0.67%
  QoQ % 10.00% -3.23% 4.49% -25.83% 51.90% -21.00% -
  Horiz. % 99.00% 90.00% 93.00% 89.00% 120.00% 79.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 -
Price 0.7300 0.4350 0.4100 0.2950 0.4000 0.3350 0.3550 -
P/RPS 0.90 0.69 0.69 0.52 0.65 0.57 0.64 25.49%
  QoQ % 30.43% 0.00% 32.69% -20.00% 14.04% -10.94% -
  Horiz. % 140.62% 107.81% 107.81% 81.25% 101.56% 89.06% 100.00%
P/EPS 14.43 14.38 14.08 8.56 7.61 6.68 8.60 41.16%
  QoQ % 0.35% 2.13% 64.49% 12.48% 13.92% -22.33% -
  Horiz. % 167.79% 167.21% 163.72% 99.53% 88.49% 77.67% 100.00%
EY 6.93 6.96 7.10 11.68 13.15 14.96 11.63 -29.17%
  QoQ % -0.43% -1.97% -39.21% -11.18% -12.10% 28.63% -
  Horiz. % 59.59% 59.85% 61.05% 100.43% 113.07% 128.63% 100.00%
DY 2.05 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. % 100.00% - - - - - -
P/NAPS 1.61 1.00 0.98 0.73 1.05 0.88 0.99 38.25%
  QoQ % 61.00% 2.04% 34.25% -30.48% 19.32% -11.11% -
  Horiz. % 162.63% 101.01% 98.99% 73.74% 106.06% 88.89% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+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
Partners & Brokers