Highlights

[AWC] QoQ TTM Result on 2017-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -2.63%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 295,764 287,934 295,220 296,139 286,184 294,096 278,650 4.06%
  QoQ % 2.72% -2.47% -0.31% 3.48% -2.69% 5.54% -
  Horiz. % 106.14% 103.33% 105.95% 106.28% 102.70% 105.54% 100.00%
PBT 36,696 34,716 37,056 39,100 40,844 40,504 38,296 -2.81%
  QoQ % 5.70% -6.31% -5.23% -4.27% 0.84% 5.77% -
  Horiz. % 95.82% 90.65% 96.76% 102.10% 106.65% 105.77% 100.00%
Tax -8,304 -8,324 -8,568 -8,709 -8,949 -8,019 -7,954 2.92%
  QoQ % 0.24% 2.85% 1.62% 2.68% -11.60% -0.82% -
  Horiz. % 104.40% 104.65% 107.72% 109.49% 112.51% 100.82% 100.00%
NP 28,392 26,392 28,488 30,391 31,895 32,485 30,342 -4.34%
  QoQ % 7.58% -7.36% -6.26% -4.72% -1.82% 7.06% -
  Horiz. % 93.57% 86.98% 93.89% 100.16% 105.12% 107.06% 100.00%
NP to SH 22,883 21,056 21,214 21,589 22,172 22,899 21,428 4.48%
  QoQ % 8.68% -0.74% -1.74% -2.63% -3.17% 6.86% -
  Horiz. % 106.79% 98.26% 99.00% 100.75% 103.47% 106.86% 100.00%
Tax Rate 22.63 % 23.98 % 23.12 % 22.27 % 21.91 % 19.80 % 20.77 % 5.89%
  QoQ % -5.63% 3.72% 3.82% 1.64% 10.66% -4.67% -
  Horiz. % 108.96% 115.45% 111.31% 107.22% 105.49% 95.33% 100.00%
Total Cost 267,372 261,542 266,732 265,748 254,289 261,611 248,308 5.06%
  QoQ % 2.23% -1.95% 0.37% 4.51% -2.80% 5.36% -
  Horiz. % 107.68% 105.33% 107.42% 107.02% 102.41% 105.36% 100.00%
Net Worth 154,591 150,873 146,853 140,986 134,395 128,762 123,779 15.99%
  QoQ % 2.46% 2.74% 4.16% 4.90% 4.37% 4.03% -
  Horiz. % 124.89% 121.89% 118.64% 113.90% 108.58% 104.03% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,635 2,635 5,231 5,231 5,180 9,018 6,422 -44.81%
  QoQ % 0.00% -49.62% 0.00% 0.99% -42.56% 40.42% -
  Horiz. % 41.03% 41.03% 81.46% 81.46% 80.66% 140.42% 100.00%
Div Payout % 11.52 % 12.52 % 24.66 % 24.23 % 23.36 % 39.38 % 29.97 % -47.16%
  QoQ % -7.99% -49.23% 1.77% 3.72% -40.68% 31.40% -
  Horiz. % 38.44% 41.78% 82.28% 80.85% 77.94% 131.40% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 154,591 150,873 146,853 140,986 134,395 128,762 123,779 15.99%
  QoQ % 2.46% 2.74% 4.16% 4.90% 4.37% 4.03% -
  Horiz. % 124.89% 121.89% 118.64% 113.90% 108.58% 104.03% 100.00%
NOSH 269,793 268,937 265,078 263,526 261,979 259,601 258,952 2.77%
  QoQ % 0.32% 1.46% 0.59% 0.59% 0.92% 0.25% -
  Horiz. % 104.19% 103.86% 102.37% 101.77% 101.17% 100.25% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.60 % 9.17 % 9.65 % 10.26 % 11.14 % 11.05 % 10.89 % -8.07%
  QoQ % 4.69% -4.97% -5.95% -7.90% 0.81% 1.47% -
  Horiz. % 88.15% 84.21% 88.61% 94.21% 102.30% 101.47% 100.00%
ROE 14.80 % 13.96 % 14.45 % 15.31 % 16.50 % 17.78 % 17.31 % -9.93%
  QoQ % 6.02% -3.39% -5.62% -7.21% -7.20% 2.72% -
  Horiz. % 85.50% 80.65% 83.48% 88.45% 95.32% 102.72% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.63 107.06 111.37 112.38 109.24 113.29 107.61 1.25%
  QoQ % 2.40% -3.87% -0.90% 2.87% -3.57% 5.28% -
  Horiz. % 101.88% 99.49% 103.49% 104.43% 101.51% 105.28% 100.00%
EPS 8.48 7.83 8.00 8.19 8.46 8.82 8.27 1.69%
  QoQ % 8.30% -2.13% -2.32% -3.19% -4.08% 6.65% -
  Horiz. % 102.54% 94.68% 96.74% 99.03% 102.30% 106.65% 100.00%
DPS 0.98 0.98 1.97 2.00 2.00 3.50 2.50 -46.47%
  QoQ % 0.00% -50.25% -1.50% 0.00% -42.86% 40.00% -
  Horiz. % 39.20% 39.20% 78.80% 80.00% 80.00% 140.00% 100.00%
NAPS 0.5730 0.5610 0.5540 0.5350 0.5130 0.4960 0.4780 12.86%
  QoQ % 2.14% 1.26% 3.55% 4.29% 3.43% 3.77% -
  Horiz. % 119.87% 117.36% 115.90% 111.92% 107.32% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 98.97 96.35 98.79 99.10 95.77 98.42 93.25 4.05%
  QoQ % 2.72% -2.47% -0.31% 3.48% -2.69% 5.54% -
  Horiz. % 106.13% 103.32% 105.94% 106.27% 102.70% 105.54% 100.00%
EPS 7.66 7.05 7.10 7.22 7.42 7.66 7.17 4.51%
  QoQ % 8.65% -0.70% -1.66% -2.70% -3.13% 6.83% -
  Horiz. % 106.83% 98.33% 99.02% 100.70% 103.49% 106.83% 100.00%
DPS 0.88 0.88 1.75 1.75 1.73 3.02 2.15 -44.90%
  QoQ % 0.00% -49.71% 0.00% 1.16% -42.72% 40.47% -
  Horiz. % 40.93% 40.93% 81.40% 81.40% 80.47% 140.47% 100.00%
NAPS 0.5173 0.5049 0.4914 0.4718 0.4497 0.4309 0.4142 15.99%
  QoQ % 2.46% 2.75% 4.15% 4.91% 4.36% 4.03% -
  Horiz. % 124.89% 121.90% 118.64% 113.91% 108.57% 104.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.7550 0.8900 1.0400 1.1000 1.0400 0.9450 0.7850 -
P/RPS 0.69 0.83 0.93 0.98 0.95 0.83 0.73 -3.69%
  QoQ % -16.87% -10.75% -5.10% 3.16% 14.46% 13.70% -
  Horiz. % 94.52% 113.70% 127.40% 134.25% 130.14% 113.70% 100.00%
P/EPS 8.90 11.37 13.00 13.43 12.29 10.71 9.49 -4.19%
  QoQ % -21.72% -12.54% -3.20% 9.28% 14.75% 12.86% -
  Horiz. % 93.78% 119.81% 136.99% 141.52% 129.50% 112.86% 100.00%
EY 11.23 8.80 7.70 7.45 8.14 9.33 10.54 4.32%
  QoQ % 27.61% 14.29% 3.36% -8.48% -12.75% -11.48% -
  Horiz. % 106.55% 83.49% 73.06% 70.68% 77.23% 88.52% 100.00%
DY 1.29 1.10 1.90 1.82 1.92 3.70 3.18 -45.23%
  QoQ % 17.27% -42.11% 4.40% -5.21% -48.11% 16.35% -
  Horiz. % 40.57% 34.59% 59.75% 57.23% 60.38% 116.35% 100.00%
P/NAPS 1.32 1.59 1.88 2.06 2.03 1.91 1.64 -13.48%
  QoQ % -16.98% -15.43% -8.74% 1.48% 6.28% 16.46% -
  Horiz. % 80.49% 96.95% 114.63% 125.61% 123.78% 116.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 -
Price 0.7400 0.7750 1.0000 1.0800 1.0200 1.0200 0.8900 -
P/RPS 0.68 0.72 0.90 0.96 0.93 0.90 0.83 -12.45%
  QoQ % -5.56% -20.00% -6.25% 3.23% 3.33% 8.43% -
  Horiz. % 81.93% 86.75% 108.43% 115.66% 112.05% 108.43% 100.00%
P/EPS 8.72 9.90 12.50 13.18 12.05 11.56 10.76 -13.09%
  QoQ % -11.92% -20.80% -5.16% 9.38% 4.24% 7.43% -
  Horiz. % 81.04% 92.01% 116.17% 122.49% 111.99% 107.43% 100.00%
EY 11.46 10.10 8.00 7.59 8.30 8.65 9.30 14.95%
  QoQ % 13.47% 26.25% 5.40% -8.55% -4.05% -6.99% -
  Horiz. % 123.23% 108.60% 86.02% 81.61% 89.25% 93.01% 100.00%
DY 1.32 1.26 1.97 1.85 1.96 3.43 2.81 -39.60%
  QoQ % 4.76% -36.04% 6.49% -5.61% -42.86% 22.06% -
  Horiz. % 46.98% 44.84% 70.11% 65.84% 69.75% 122.06% 100.00%
P/NAPS 1.29 1.38 1.81 2.02 1.99 2.06 1.86 -21.67%
  QoQ % -6.52% -23.76% -10.40% 1.51% -3.40% 10.75% -
  Horiz. % 69.35% 74.19% 97.31% 108.60% 106.99% 110.75% 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