Highlights

[AWC] QoQ TTM Result on 2018-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -6.58%    YoY -     -0.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 337,451 323,846 306,252 303,964 295,764 287,934 295,220 9.33%
  QoQ % 4.20% 5.74% 0.75% 2.77% 2.72% -2.47% -
  Horiz. % 114.30% 109.70% 103.74% 102.96% 100.18% 97.53% 100.00%
PBT 40,315 39,365 34,541 33,445 36,696 34,716 37,056 5.79%
  QoQ % 2.41% 13.97% 3.28% -8.86% 5.70% -6.31% -
  Horiz. % 108.79% 106.23% 93.21% 90.26% 99.03% 93.69% 100.00%
Tax -8,051 -8,099 -7,102 -6,960 -8,304 -8,324 -8,568 -4.07%
  QoQ % 0.59% -14.04% -2.04% 16.18% 0.24% 2.85% -
  Horiz. % 93.97% 94.53% 82.89% 81.23% 96.92% 97.15% 100.00%
NP 32,264 31,266 27,439 26,485 28,392 26,392 28,488 8.66%
  QoQ % 3.19% 13.95% 3.60% -6.72% 7.58% -7.36% -
  Horiz. % 113.25% 109.75% 96.32% 92.97% 99.66% 92.64% 100.00%
NP to SH 24,403 24,329 22,385 21,377 22,883 21,056 21,214 9.80%
  QoQ % 0.30% 8.68% 4.72% -6.58% 8.68% -0.74% -
  Horiz. % 115.03% 114.68% 105.52% 100.77% 107.87% 99.26% 100.00%
Tax Rate 19.97 % 20.57 % 20.56 % 20.81 % 22.63 % 23.98 % 23.12 % -9.31%
  QoQ % -2.92% 0.05% -1.20% -8.04% -5.63% 3.72% -
  Horiz. % 86.38% 88.97% 88.93% 90.01% 97.88% 103.72% 100.00%
Total Cost 305,187 292,580 278,813 277,479 267,372 261,542 266,732 9.40%
  QoQ % 4.31% 4.94% 0.48% 3.78% 2.23% -1.95% -
  Horiz. % 114.42% 109.69% 104.53% 104.03% 100.24% 98.05% 100.00%
Net Worth 200,373 189,085 168,478 162,306 154,591 150,873 146,853 23.04%
  QoQ % 5.97% 12.23% 3.80% 4.99% 2.46% 2.74% -
  Horiz. % 136.44% 128.76% 114.73% 110.52% 105.27% 102.74% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,812 1,350 1,350 1,350 2,635 2,635 5,231 -33.90%
  QoQ % 108.32% 0.00% 0.00% -48.76% 0.00% -49.62% -
  Horiz. % 53.77% 25.81% 25.81% 25.81% 50.38% 50.38% 100.00%
Div Payout % 11.53 % 5.55 % 6.03 % 6.32 % 11.52 % 12.52 % 24.66 % -39.79%
  QoQ % 107.75% -7.96% -4.59% -45.14% -7.99% -49.23% -
  Horiz. % 46.76% 22.51% 24.45% 25.63% 46.72% 50.77% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 200,373 189,085 168,478 162,306 154,591 150,873 146,853 23.04%
  QoQ % 5.97% 12.23% 3.80% 4.99% 2.46% 2.74% -
  Horiz. % 136.44% 128.76% 114.73% 110.52% 105.27% 102.74% 100.00%
NOSH 292,516 284,339 269,566 270,060 269,793 268,937 265,078 6.79%
  QoQ % 2.88% 5.48% -0.18% 0.10% 0.32% 1.46% -
  Horiz. % 110.35% 107.27% 101.69% 101.88% 101.78% 101.46% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.56 % 9.65 % 8.96 % 8.71 % 9.60 % 9.17 % 9.65 % -0.62%
  QoQ % -0.93% 7.70% 2.87% -9.27% 4.69% -4.97% -
  Horiz. % 99.07% 100.00% 92.85% 90.26% 99.48% 95.03% 100.00%
ROE 12.18 % 12.87 % 13.29 % 13.17 % 14.80 % 13.96 % 14.45 % -10.78%
  QoQ % -5.36% -3.16% 0.91% -11.01% 6.02% -3.39% -
  Horiz. % 84.29% 89.07% 91.97% 91.14% 102.42% 96.61% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 115.36 113.89 113.61 112.55 109.63 107.06 111.37 2.38%
  QoQ % 1.29% 0.25% 0.94% 2.66% 2.40% -3.87% -
  Horiz. % 103.58% 102.26% 102.01% 101.06% 98.44% 96.13% 100.00%
EPS 8.34 8.56 8.30 7.92 8.48 7.83 8.00 2.82%
  QoQ % -2.57% 3.13% 4.80% -6.60% 8.30% -2.13% -
  Horiz. % 104.25% 107.00% 103.75% 99.00% 106.00% 97.88% 100.00%
DPS 0.96 0.47 0.50 0.50 0.98 0.98 1.97 -38.10%
  QoQ % 104.26% -6.00% 0.00% -48.98% 0.00% -50.25% -
  Horiz. % 48.73% 23.86% 25.38% 25.38% 49.75% 49.75% 100.00%
NAPS 0.6850 0.6650 0.6250 0.6010 0.5730 0.5610 0.5540 15.22%
  QoQ % 3.01% 6.40% 3.99% 4.89% 2.14% 1.26% -
  Horiz. % 123.65% 120.04% 112.82% 108.48% 103.43% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,241
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 112.77 108.22 102.34 101.58 98.84 96.22 98.66 9.33%
  QoQ % 4.20% 5.75% 0.75% 2.77% 2.72% -2.47% -
  Horiz. % 114.30% 109.69% 103.73% 102.96% 100.18% 97.53% 100.00%
EPS 8.15 8.13 7.48 7.14 7.65 7.04 7.09 9.74%
  QoQ % 0.25% 8.69% 4.76% -6.67% 8.66% -0.71% -
  Horiz. % 114.95% 114.67% 105.50% 100.71% 107.90% 99.29% 100.00%
DPS 0.94 0.45 0.45 0.45 0.88 0.88 1.75 -33.95%
  QoQ % 108.89% 0.00% 0.00% -48.86% 0.00% -49.71% -
  Horiz. % 53.71% 25.71% 25.71% 25.71% 50.29% 50.29% 100.00%
NAPS 0.6696 0.6319 0.5630 0.5424 0.5166 0.5042 0.4908 23.03%
  QoQ % 5.97% 12.24% 3.80% 4.99% 2.46% 2.73% -
  Horiz. % 136.43% 128.75% 114.71% 110.51% 105.26% 102.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.7750 0.6900 0.9000 0.6650 0.7550 0.8900 1.0400 -
P/RPS 0.67 0.61 0.79 0.59 0.69 0.83 0.93 -19.65%
  QoQ % 9.84% -22.78% 33.90% -14.49% -16.87% -10.75% -
  Horiz. % 72.04% 65.59% 84.95% 63.44% 74.19% 89.25% 100.00%
P/EPS 9.29 8.06 10.84 8.40 8.90 11.37 13.00 -20.09%
  QoQ % 15.26% -25.65% 29.05% -5.62% -21.72% -12.54% -
  Horiz. % 71.46% 62.00% 83.38% 64.62% 68.46% 87.46% 100.00%
EY 10.76 12.40 9.23 11.90 11.23 8.80 7.70 25.02%
  QoQ % -13.23% 34.34% -22.44% 5.97% 27.61% 14.29% -
  Horiz. % 139.74% 161.04% 119.87% 154.55% 145.84% 114.29% 100.00%
DY 1.24 0.69 0.56 0.75 1.29 1.10 1.90 -24.78%
  QoQ % 79.71% 23.21% -25.33% -41.86% 17.27% -42.11% -
  Horiz. % 65.26% 36.32% 29.47% 39.47% 67.89% 57.89% 100.00%
P/NAPS 1.13 1.04 1.44 1.11 1.32 1.59 1.88 -28.80%
  QoQ % 8.65% -27.78% 29.73% -15.91% -16.98% -15.43% -
  Horiz. % 60.11% 55.32% 76.60% 59.04% 70.21% 84.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 21/11/17 -
Price 0.7050 0.7700 0.8000 0.7600 0.7400 0.7750 1.0000 -
P/RPS 0.61 0.68 0.70 0.68 0.68 0.72 0.90 -22.86%
  QoQ % -10.29% -2.86% 2.94% 0.00% -5.56% -20.00% -
  Horiz. % 67.78% 75.56% 77.78% 75.56% 75.56% 80.00% 100.00%
P/EPS 8.45 9.00 9.63 9.60 8.72 9.90 12.50 -22.99%
  QoQ % -6.11% -6.54% 0.31% 10.09% -11.92% -20.80% -
  Horiz. % 67.60% 72.00% 77.04% 76.80% 69.76% 79.20% 100.00%
EY 11.83 11.11 10.38 10.42 11.46 10.10 8.00 29.83%
  QoQ % 6.48% 7.03% -0.38% -9.08% 13.47% 26.25% -
  Horiz. % 147.88% 138.88% 129.75% 130.25% 143.25% 126.25% 100.00%
DY 1.36 0.62 0.62 0.66 1.32 1.26 1.97 -21.91%
  QoQ % 119.35% 0.00% -6.06% -50.00% 4.76% -36.04% -
  Horiz. % 69.04% 31.47% 31.47% 33.50% 67.01% 63.96% 100.00%
P/NAPS 1.03 1.16 1.28 1.26 1.29 1.38 1.81 -31.35%
  QoQ % -11.21% -9.38% 1.59% -2.33% -6.52% -23.76% -
  Horiz. % 56.91% 64.09% 70.72% 69.61% 71.27% 76.24% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

288  471  576  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.905+0.125 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS