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 - 299,241
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.32 69.18 54.36 44.54 42.66 45.81 44.28 52.47%
  QoQ % 20.44% 27.26% 22.05% 4.41% -6.88% 3.46% -
  Horiz. % 188.17% 156.23% 122.76% 100.59% 96.34% 103.46% 100.00%
EPS 5.76 4.33 2.60 2.18 2.60 3.89 3.78 32.45%
  QoQ % 33.03% 66.54% 19.27% -16.15% -33.16% 2.91% -
  Horiz. % 152.38% 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 0.3990 0.3873 0.3714 0.3135 0.3041 0.2808 0.2862 24.82%
  QoQ % 3.02% 4.28% 18.47% 3.09% 8.30% -1.89% -
  Horiz. % 139.41% 135.32% 129.77% 109.54% 106.25% 98.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. 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
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS