Highlights

[AWC] QoQ TTM Result on 2015-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -16.15%    YoY -     -30.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 249,339 207,026 162,679 133,295 127,643 137,073 132,492 52.49%
  QoQ % 20.44% 27.26% 22.04% 4.43% -6.88% 3.46% -
  Horiz. % 188.19% 156.26% 122.78% 100.61% 96.34% 103.46% 100.00%
PBT 30,324 20,243 12,792 10,916 12,647 23,560 22,521 21.96%
  QoQ % 49.80% 58.25% 17.19% -13.69% -46.32% 4.61% -
  Horiz. % 134.65% 89.88% 56.80% 48.47% 56.16% 104.61% 100.00%
Tax -6,501 -3,914 -2,794 -1,324 -1,371 -4,008 -3,768 43.90%
  QoQ % -66.10% -40.09% -111.03% 3.43% 65.79% -6.37% -
  Horiz. % 172.53% 103.87% 74.15% 35.14% 36.39% 106.37% 100.00%
NP 23,823 16,329 9,998 9,592 11,276 19,552 18,753 17.31%
  QoQ % 45.89% 63.32% 4.23% -14.93% -42.33% 4.26% -
  Horiz. % 127.04% 87.07% 53.31% 51.15% 60.13% 104.26% 100.00%
NP to SH 17,244 12,948 7,766 6,521 7,777 11,630 11,297 32.61%
  QoQ % 33.18% 66.73% 19.09% -16.15% -33.13% 2.95% -
  Horiz. % 152.64% 114.61% 68.74% 57.72% 68.84% 102.95% 100.00%
Tax Rate 21.44 % 19.34 % 21.84 % 12.13 % 10.84 % 17.01 % 16.73 % 18.00%
  QoQ % 10.86% -11.45% 80.05% 11.90% -36.27% 1.67% -
  Horiz. % 128.15% 115.60% 130.54% 72.50% 64.79% 101.67% 100.00%
Total Cost 225,516 190,697 152,681 123,703 116,367 117,521 113,739 57.89%
  QoQ % 18.26% 24.90% 23.43% 6.30% -0.98% 3.33% -
  Horiz. % 198.27% 167.66% 134.24% 108.76% 102.31% 103.33% 100.00%
Net Worth 119,383 115,907 111,126 93,826 90,986 84,038 85,654 24.80%
  QoQ % 3.00% 4.30% 18.44% 3.12% 8.27% -1.89% -
  Horiz. % 139.38% 135.32% 129.74% 109.54% 106.23% 98.11% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,422 3,837 0 0 0 0 0 -
  QoQ % 67.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.33% 100.00% - - - - -
Div Payout % 37.24 % 29.64 % - % - % - % - % - % -
  QoQ % 25.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.64% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,383 115,907 111,126 93,826 90,986 84,038 85,654 24.80%
  QoQ % 3.00% 4.30% 18.44% 3.12% 8.27% -1.89% -
  Horiz. % 139.38% 135.32% 129.74% 109.54% 106.23% 98.11% 100.00%
NOSH 258,406 255,866 256,643 223,928 225,773 221,153 225,405 9.55%
  QoQ % 0.99% -0.30% 14.61% -0.82% 2.09% -1.89% -
  Horiz. % 114.64% 113.51% 113.86% 99.34% 100.16% 98.11% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.55 % 7.89 % 6.15 % 7.20 % 8.83 % 14.26 % 14.15 % -23.08%
  QoQ % 21.04% 28.29% -14.58% -18.46% -38.08% 0.78% -
  Horiz. % 67.49% 55.76% 43.46% 50.88% 62.40% 100.78% 100.00%
ROE 14.44 % 11.17 % 6.99 % 6.95 % 8.55 % 13.84 % 13.19 % 6.23%
  QoQ % 29.27% 59.80% 0.58% -18.71% -38.22% 4.93% -
  Horiz. % 109.48% 84.69% 52.99% 52.69% 64.82% 104.93% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 96.49 80.91 63.39 59.53 56.54 61.98 58.78 39.20%
  QoQ % 19.26% 27.64% 6.48% 5.29% -8.78% 5.44% -
  Horiz. % 164.15% 137.65% 107.84% 101.28% 96.19% 105.44% 100.00%
EPS 6.67 5.06 3.03 2.91 3.44 5.26 5.01 21.04%
  QoQ % 31.82% 67.00% 4.12% -15.41% -34.60% 4.99% -
  Horiz. % 133.13% 101.00% 60.48% 58.08% 68.66% 104.99% 100.00%
DPS 2.49 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 66.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.00% 100.00% - - - - -
NAPS 0.4620 0.4530 0.4330 0.4190 0.4030 0.3800 0.3800 13.93%
  QoQ % 1.99% 4.62% 3.34% 3.97% 6.05% 0.00% -
  Horiz. % 121.58% 119.21% 113.95% 110.26% 106.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.42 69.26 54.42 44.59 42.70 45.86 44.33 52.48%
  QoQ % 20.44% 27.27% 22.05% 4.43% -6.89% 3.45% -
  Horiz. % 188.18% 156.24% 122.76% 100.59% 96.32% 103.45% 100.00%
EPS 5.77 4.33 2.60 2.18 2.60 3.89 3.78 32.61%
  QoQ % 33.26% 66.54% 19.27% -16.15% -33.16% 2.91% -
  Horiz. % 152.65% 114.55% 68.78% 57.67% 68.78% 102.91% 100.00%
DPS 2.15 1.28 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 67.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.97% 100.00% - - - - -
NAPS 0.3994 0.3878 0.3718 0.3139 0.3044 0.2812 0.2866 24.79%
  QoQ % 2.99% 4.30% 18.45% 3.12% 8.25% -1.88% -
  Horiz. % 139.36% 135.31% 129.73% 109.53% 106.21% 98.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8050 0.4500 0.3900 0.3900 0.3600 0.4550 0.3000 -
P/RPS 0.83 0.56 0.62 0.66 0.64 0.73 0.51 38.40%
  QoQ % 48.21% -9.68% -6.06% 3.13% -12.33% 43.14% -
  Horiz. % 162.75% 109.80% 121.57% 129.41% 125.49% 143.14% 100.00%
P/EPS 12.06 8.89 12.89 13.39 10.45 8.65 5.99 59.51%
  QoQ % 35.66% -31.03% -3.73% 28.13% 20.81% 44.41% -
  Horiz. % 201.34% 148.41% 215.19% 223.54% 174.46% 144.41% 100.00%
EY 8.29 11.25 7.76 7.47 9.57 11.56 16.71 -37.36%
  QoQ % -26.31% 44.97% 3.88% -21.94% -17.21% -30.82% -
  Horiz. % 49.61% 67.32% 46.44% 44.70% 57.27% 69.18% 100.00%
DY 3.09 3.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -7.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.79% 100.00% - - - - -
P/NAPS 1.74 0.99 0.90 0.93 0.89 1.20 0.79 69.37%
  QoQ % 75.76% 10.00% -3.23% 4.49% -25.83% 51.90% -
  Horiz. % 220.25% 125.32% 113.92% 117.72% 112.66% 151.90% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 -
Price 0.8550 0.7300 0.4350 0.4100 0.2950 0.4000 0.3350 -
P/RPS 0.89 0.90 0.69 0.69 0.52 0.65 0.57 34.63%
  QoQ % -1.11% 30.43% 0.00% 32.69% -20.00% 14.04% -
  Horiz. % 156.14% 157.89% 121.05% 121.05% 91.23% 114.04% 100.00%
P/EPS 12.81 14.43 14.38 14.08 8.56 7.61 6.68 54.41%
  QoQ % -11.23% 0.35% 2.13% 64.49% 12.48% 13.92% -
  Horiz. % 191.77% 216.02% 215.27% 210.78% 128.14% 113.92% 100.00%
EY 7.80 6.93 6.96 7.10 11.68 13.15 14.96 -35.25%
  QoQ % 12.55% -0.43% -1.97% -39.21% -11.18% -12.10% -
  Horiz. % 52.14% 46.32% 46.52% 47.46% 78.07% 87.90% 100.00%
DY 2.91 2.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 41.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.95% 100.00% - - - - -
P/NAPS 1.85 1.61 1.00 0.98 0.73 1.05 0.88 64.18%
  QoQ % 14.91% 61.00% 2.04% 34.25% -30.48% 19.32% -
  Horiz. % 210.23% 182.95% 113.64% 111.36% 82.95% 119.32% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

293  284  412  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.045+0.015 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.660.00 
 EKOVEST 0.380.00 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers