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 - 298,831
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 95.77 98.42 93.25 83.44 69.28 54.44 44.61 66.34%
  QoQ % -2.69% 5.54% 11.76% 20.44% 27.26% 22.04% -
  Horiz. % 214.68% 220.62% 209.03% 187.04% 155.30% 122.04% 100.00%
EPS 7.42 7.66 7.17 5.77 4.33 2.60 2.18 126.10%
  QoQ % -3.13% 6.83% 24.26% 33.26% 66.54% 19.27% -
  Horiz. % 340.37% 351.38% 328.90% 264.68% 198.62% 119.27% 100.00%
DPS 1.73 3.02 2.15 2.15 1.28 0.00 0.00 -
  QoQ % -42.72% 40.47% 0.00% 67.97% 0.00% 0.00% -
  Horiz. % 135.16% 235.94% 167.97% 167.97% 100.00% - -
NAPS 0.4497 0.4309 0.4142 0.3995 0.3879 0.3719 0.3140 27.03%
  QoQ % 4.36% 4.03% 3.68% 2.99% 4.30% 18.44% -
  Horiz. % 143.22% 137.23% 131.91% 127.23% 123.54% 118.44% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers