Highlights

[AWC] QoQ TTM Result on 2016-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     33.18%    YoY -     121.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 286,184 294,096 278,650 249,339 207,026 162,679 133,295 66.35%
  QoQ % -2.69% 5.54% 11.76% 20.44% 27.26% 22.04% -
  Horiz. % 214.70% 220.64% 209.05% 187.06% 155.31% 122.04% 100.00%
PBT 40,844 40,504 38,296 30,324 20,243 12,792 10,916 140.82%
  QoQ % 0.84% 5.77% 26.29% 49.80% 58.25% 17.19% -
  Horiz. % 374.17% 371.05% 350.82% 277.79% 185.44% 117.19% 100.00%
Tax -8,949 -8,019 -7,954 -6,501 -3,914 -2,794 -1,324 257.07%
  QoQ % -11.60% -0.82% -22.35% -66.10% -40.09% -111.03% -
  Horiz. % 675.91% 605.66% 600.76% 491.01% 295.62% 211.03% 100.00%
NP 31,895 32,485 30,342 23,823 16,329 9,998 9,592 122.62%
  QoQ % -1.82% 7.06% 27.36% 45.89% 63.32% 4.23% -
  Horiz. % 332.52% 338.67% 316.33% 248.36% 170.24% 104.23% 100.00%
NP to SH 22,172 22,899 21,428 17,244 12,948 7,766 6,521 125.95%
  QoQ % -3.17% 6.86% 24.26% 33.18% 66.73% 19.09% -
  Horiz. % 340.01% 351.16% 328.60% 264.44% 198.56% 119.09% 100.00%
Tax Rate 21.91 % 19.80 % 20.77 % 21.44 % 19.34 % 21.84 % 12.13 % 48.26%
  QoQ % 10.66% -4.67% -3.13% 10.86% -11.45% 80.05% -
  Horiz. % 180.63% 163.23% 171.23% 176.75% 159.44% 180.05% 100.00%
Total Cost 254,289 261,611 248,308 225,516 190,697 152,681 123,703 61.60%
  QoQ % -2.80% 5.36% 10.11% 18.26% 24.90% 23.43% -
  Horiz. % 205.56% 211.48% 200.73% 182.30% 154.16% 123.43% 100.00%
Net Worth 134,395 128,762 123,779 119,383 115,907 111,126 93,826 27.04%
  QoQ % 4.37% 4.03% 3.68% 3.00% 4.30% 18.44% -
  Horiz. % 143.24% 137.24% 131.92% 127.24% 123.53% 118.44% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,180 9,018 6,422 6,422 3,837 0 0 -
  QoQ % -42.56% 40.42% 0.00% 67.33% 0.00% 0.00% -
  Horiz. % 134.97% 234.97% 167.33% 167.33% 100.00% - -
Div Payout % 23.36 % 39.38 % 29.97 % 37.24 % 29.64 % - % - % -
  QoQ % -40.68% 31.40% -19.52% 25.64% 0.00% 0.00% -
  Horiz. % 78.81% 132.86% 101.11% 125.64% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 134,395 128,762 123,779 119,383 115,907 111,126 93,826 27.04%
  QoQ % 4.37% 4.03% 3.68% 3.00% 4.30% 18.44% -
  Horiz. % 143.24% 137.24% 131.92% 127.24% 123.53% 118.44% 100.00%
NOSH 261,979 259,601 258,952 258,406 255,866 256,643 223,928 11.02%
  QoQ % 0.92% 0.25% 0.21% 0.99% -0.30% 14.61% -
  Horiz. % 116.99% 115.93% 115.64% 115.40% 114.26% 114.61% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.14 % 11.05 % 10.89 % 9.55 % 7.89 % 6.15 % 7.20 % 33.74%
  QoQ % 0.81% 1.47% 14.03% 21.04% 28.29% -14.58% -
  Horiz. % 154.72% 153.47% 151.25% 132.64% 109.58% 85.42% 100.00%
ROE 16.50 % 17.78 % 17.31 % 14.44 % 11.17 % 6.99 % 6.95 % 77.87%
  QoQ % -7.20% 2.72% 19.88% 29.27% 59.80% 0.58% -
  Horiz. % 237.41% 255.83% 249.06% 207.77% 160.72% 100.58% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 109.24 113.29 107.61 96.49 80.91 63.39 59.53 49.83%
  QoQ % -3.57% 5.28% 11.52% 19.26% 27.64% 6.48% -
  Horiz. % 183.50% 190.31% 180.77% 162.09% 135.91% 106.48% 100.00%
EPS 8.46 8.82 8.27 6.67 5.06 3.03 2.91 103.56%
  QoQ % -4.08% 6.65% 23.99% 31.82% 67.00% 4.12% -
  Horiz. % 290.72% 303.09% 284.19% 229.21% 173.88% 104.12% 100.00%
DPS 2.00 3.50 2.50 2.49 1.50 0.00 0.00 -
  QoQ % -42.86% 40.00% 0.40% 66.00% 0.00% 0.00% -
  Horiz. % 133.33% 233.33% 166.67% 166.00% 100.00% - -
NAPS 0.5130 0.4960 0.4780 0.4620 0.4530 0.4330 0.4190 14.43%
  QoQ % 3.43% 3.77% 3.46% 1.99% 4.62% 3.34% -
  Horiz. % 122.43% 118.38% 114.08% 110.26% 108.11% 103.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 89.52 91.99 87.16 77.99 64.76 50.89 41.70 66.34%
  QoQ % -2.69% 5.54% 11.76% 20.43% 27.25% 22.04% -
  Horiz. % 214.68% 220.60% 209.02% 187.03% 155.30% 122.04% 100.00%
EPS 6.94 7.16 6.70 5.39 4.05 2.43 2.04 126.03%
  QoQ % -3.07% 6.87% 24.30% 33.09% 66.67% 19.12% -
  Horiz. % 340.20% 350.98% 328.43% 264.22% 198.53% 119.12% 100.00%
DPS 1.62 2.82 2.01 2.01 1.20 0.00 0.00 -
  QoQ % -42.55% 40.30% 0.00% 67.50% 0.00% 0.00% -
  Horiz. % 135.00% 235.00% 167.50% 167.50% 100.00% - -
NAPS 0.4204 0.4028 0.3872 0.3734 0.3626 0.3476 0.2935 27.04%
  QoQ % 4.37% 4.03% 3.70% 2.98% 4.32% 18.43% -
  Horiz. % 143.24% 137.24% 131.93% 127.22% 123.54% 118.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.0400 0.9450 0.7850 0.8050 0.4500 0.3900 0.3900 -
P/RPS 0.95 0.83 0.73 0.83 0.56 0.62 0.66 27.46%
  QoQ % 14.46% 13.70% -12.05% 48.21% -9.68% -6.06% -
  Horiz. % 143.94% 125.76% 110.61% 125.76% 84.85% 93.94% 100.00%
P/EPS 12.29 10.71 9.49 12.06 8.89 12.89 13.39 -5.55%
  QoQ % 14.75% 12.86% -21.31% 35.66% -31.03% -3.73% -
  Horiz. % 91.78% 79.99% 70.87% 90.07% 66.39% 96.27% 100.00%
EY 8.14 9.33 10.54 8.29 11.25 7.76 7.47 5.89%
  QoQ % -12.75% -11.48% 27.14% -26.31% 44.97% 3.88% -
  Horiz. % 108.97% 124.90% 141.10% 110.98% 150.60% 103.88% 100.00%
DY 1.92 3.70 3.18 3.09 3.33 0.00 0.00 -
  QoQ % -48.11% 16.35% 2.91% -7.21% 0.00% 0.00% -
  Horiz. % 57.66% 111.11% 95.50% 92.79% 100.00% - -
P/NAPS 2.03 1.91 1.64 1.74 0.99 0.90 0.93 68.19%
  QoQ % 6.28% 16.46% -5.75% 75.76% 10.00% -3.23% -
  Horiz. % 218.28% 205.38% 176.34% 187.10% 106.45% 96.77% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 -
Price 1.0200 1.0200 0.8900 0.8550 0.7300 0.4350 0.4100 -
P/RPS 0.93 0.90 0.83 0.89 0.90 0.69 0.69 22.00%
  QoQ % 3.33% 8.43% -6.74% -1.11% 30.43% 0.00% -
  Horiz. % 134.78% 130.43% 120.29% 128.99% 130.43% 100.00% 100.00%
P/EPS 12.05 11.56 10.76 12.81 14.43 14.38 14.08 -9.85%
  QoQ % 4.24% 7.43% -16.00% -11.23% 0.35% 2.13% -
  Horiz. % 85.58% 82.10% 76.42% 90.98% 102.49% 102.13% 100.00%
EY 8.30 8.65 9.30 7.80 6.93 6.96 7.10 10.96%
  QoQ % -4.05% -6.99% 19.23% 12.55% -0.43% -1.97% -
  Horiz. % 116.90% 121.83% 130.99% 109.86% 97.61% 98.03% 100.00%
DY 1.96 3.43 2.81 2.91 2.05 0.00 0.00 -
  QoQ % -42.86% 22.06% -3.44% 41.95% 0.00% 0.00% -
  Horiz. % 95.61% 167.32% 137.07% 141.95% 100.00% - -
P/NAPS 1.99 2.06 1.86 1.85 1.61 1.00 0.98 60.29%
  QoQ % -3.40% 10.75% 0.54% 14.91% 61.00% 2.04% -
  Horiz. % 203.06% 210.20% 189.80% 188.78% 164.29% 102.04% 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
 
 

465  379  650  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.54+0.28 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS