Highlights

[AWC] QoQ TTM Result on 2014-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     30.10%    YoY -     19.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 127,643 137,073 132,492 124,880 119,570 114,422 134,405 -3.39%
  QoQ % -6.88% 3.46% 6.10% 4.44% 4.50% -14.87% -
  Horiz. % 94.97% 101.99% 98.58% 92.91% 88.96% 85.13% 100.00%
PBT 12,647 23,560 22,521 17,499 13,909 4,301 8,442 31.02%
  QoQ % -46.32% 4.61% 28.70% 25.81% 223.39% -49.05% -
  Horiz. % 149.81% 279.08% 266.77% 207.29% 164.76% 50.95% 100.00%
Tax -1,371 -4,008 -3,768 -3,907 -3,702 -2,485 -2,866 -38.92%
  QoQ % 65.79% -6.37% 3.56% -5.54% -48.97% 13.29% -
  Horiz. % 47.84% 139.85% 131.47% 136.32% 129.17% 86.71% 100.00%
NP 11,276 19,552 18,753 13,592 10,207 1,816 5,576 60.12%
  QoQ % -42.33% 4.26% 37.97% 33.16% 462.06% -67.43% -
  Horiz. % 202.22% 350.65% 336.32% 243.76% 183.05% 32.57% 100.00%
NP to SH 7,777 11,630 11,297 9,335 7,175 2,105 4,423 45.83%
  QoQ % -33.13% 2.95% 21.02% 30.10% 240.86% -52.41% -
  Horiz. % 175.83% 262.94% 255.41% 211.06% 162.22% 47.59% 100.00%
Tax Rate 10.84 % 17.01 % 16.73 % 22.33 % 26.62 % 57.78 % 33.95 % -53.38%
  QoQ % -36.27% 1.67% -25.08% -16.12% -53.93% 70.19% -
  Horiz. % 31.93% 50.10% 49.28% 65.77% 78.41% 170.19% 100.00%
Total Cost 116,367 117,521 113,739 111,288 109,363 112,606 128,829 -6.57%
  QoQ % -0.98% 3.33% 2.20% 1.76% -2.88% -12.59% -
  Horiz. % 90.33% 91.22% 88.29% 86.38% 84.89% 87.41% 100.00%
Net Worth 90,986 84,038 85,654 81,405 78,919 70,399 71,999 16.94%
  QoQ % 8.27% -1.89% 5.22% 3.15% 12.10% -2.22% -
  Horiz. % 126.37% 116.72% 118.96% 113.06% 109.61% 97.78% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 0 0 0 0 0 0 2,245 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 50.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,986 84,038 85,654 81,405 78,919 70,399 71,999 16.94%
  QoQ % 8.27% -1.89% 5.22% 3.15% 12.10% -2.22% -
  Horiz. % 126.37% 116.72% 118.96% 113.06% 109.61% 97.78% 100.00%
NOSH 225,773 221,153 225,405 226,126 225,485 220,000 225,000 0.23%
  QoQ % 2.09% -1.89% -0.32% 0.28% 2.49% -2.22% -
  Horiz. % 100.34% 98.29% 100.18% 100.50% 100.22% 97.78% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.83 % 14.26 % 14.15 % 10.88 % 8.54 % 1.59 % 4.15 % 65.66%
  QoQ % -38.08% 0.78% 30.06% 27.40% 437.11% -61.69% -
  Horiz. % 212.77% 343.61% 340.96% 262.17% 205.78% 38.31% 100.00%
ROE 8.55 % 13.84 % 13.19 % 11.47 % 9.09 % 2.99 % 6.14 % 24.78%
  QoQ % -38.22% 4.93% 15.00% 26.18% 204.01% -51.30% -
  Horiz. % 139.25% 225.41% 214.82% 186.81% 148.05% 48.70% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.54 61.98 58.78 55.23 53.03 52.01 59.74 -3.61%
  QoQ % -8.78% 5.44% 6.43% 4.15% 1.96% -12.94% -
  Horiz. % 94.64% 103.75% 98.39% 92.45% 88.77% 87.06% 100.00%
EPS 3.44 5.26 5.01 4.13 3.18 0.96 1.97 45.16%
  QoQ % -34.60% 4.99% 21.31% 29.87% 231.25% -51.27% -
  Horiz. % 174.62% 267.01% 254.31% 209.64% 161.42% 48.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4030 0.3800 0.3800 0.3600 0.3500 0.3200 0.3200 16.67%
  QoQ % 6.05% 0.00% 5.56% 2.86% 9.38% 0.00% -
  Horiz. % 125.94% 118.75% 118.75% 112.50% 109.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.71 45.87 44.34 41.79 40.01 38.29 44.98 -3.40%
  QoQ % -6.89% 3.45% 6.10% 4.45% 4.49% -14.87% -
  Horiz. % 94.95% 101.98% 98.58% 92.91% 88.95% 85.13% 100.00%
EPS 2.60 3.89 3.78 3.12 2.40 0.70 1.48 45.74%
  QoQ % -33.16% 2.91% 21.15% 30.00% 242.86% -52.70% -
  Horiz. % 175.68% 262.84% 255.41% 210.81% 162.16% 47.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3045 0.2812 0.2866 0.2724 0.2641 0.2356 0.2409 16.96%
  QoQ % 8.29% -1.88% 5.21% 3.14% 12.10% -2.20% -
  Horiz. % 126.40% 116.73% 118.97% 113.08% 109.63% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3600 0.4550 0.3000 0.3600 0.2650 0.2700 0.2750 -
P/RPS 0.64 0.73 0.51 0.65 0.50 0.52 0.46 24.70%
  QoQ % -12.33% 43.14% -21.54% 30.00% -3.85% 13.04% -
  Horiz. % 139.13% 158.70% 110.87% 141.30% 108.70% 113.04% 100.00%
P/EPS 10.45 8.65 5.99 8.72 8.33 28.22 13.99 -17.72%
  QoQ % 20.81% 44.41% -31.31% 4.68% -70.48% 101.72% -
  Horiz. % 74.70% 61.83% 42.82% 62.33% 59.54% 201.72% 100.00%
EY 9.57 11.56 16.71 11.47 12.01 3.54 7.15 21.52%
  QoQ % -17.21% -30.82% 45.68% -4.50% 239.27% -50.49% -
  Horiz. % 133.85% 161.68% 233.71% 160.42% 167.97% 49.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 1.20 0.79 1.00 0.76 0.84 0.86 2.32%
  QoQ % -25.83% 51.90% -21.00% 31.58% -9.52% -2.33% -
  Horiz. % 103.49% 139.53% 91.86% 116.28% 88.37% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.2950 0.4000 0.3350 0.3550 0.2950 0.2650 0.2850 -
P/RPS 0.52 0.65 0.57 0.64 0.56 0.51 0.48 5.50%
  QoQ % -20.00% 14.04% -10.94% 14.29% 9.80% 6.25% -
  Horiz. % 108.33% 135.42% 118.75% 133.33% 116.67% 106.25% 100.00%
P/EPS 8.56 7.61 6.68 8.60 9.27 27.70 14.50 -29.70%
  QoQ % 12.48% 13.92% -22.33% -7.23% -66.53% 91.03% -
  Horiz. % 59.03% 52.48% 46.07% 59.31% 63.93% 191.03% 100.00%
EY 11.68 13.15 14.96 11.63 10.79 3.61 6.90 42.17%
  QoQ % -11.18% -12.10% 28.63% 7.78% 198.89% -47.68% -
  Horiz. % 169.28% 190.58% 216.81% 168.55% 156.38% 52.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 1.05 0.88 0.99 0.84 0.83 0.89 -12.41%
  QoQ % -30.48% 19.32% -11.11% 17.86% 1.20% -6.74% -
  Horiz. % 82.02% 117.98% 98.88% 111.24% 94.38% 93.26% 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