Highlights

[AWC] QoQ TTM Result on 2017-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -1.74%    YoY -     -1.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 303,964 295,764 287,934 295,220 296,139 286,184 294,096 2.23%
  QoQ % 2.77% 2.72% -2.47% -0.31% 3.48% -2.69% -
  Horiz. % 103.36% 100.57% 97.90% 100.38% 100.69% 97.31% 100.00%
PBT 33,445 36,696 34,716 37,056 39,100 40,844 40,504 -12.02%
  QoQ % -8.86% 5.70% -6.31% -5.23% -4.27% 0.84% -
  Horiz. % 82.57% 90.60% 85.71% 91.49% 96.53% 100.84% 100.00%
Tax -6,960 -8,304 -8,324 -8,568 -8,709 -8,949 -8,019 -9.03%
  QoQ % 16.18% 0.24% 2.85% 1.62% 2.68% -11.60% -
  Horiz. % 86.79% 103.55% 103.80% 106.85% 108.60% 111.60% 100.00%
NP 26,485 28,392 26,392 28,488 30,391 31,895 32,485 -12.76%
  QoQ % -6.72% 7.58% -7.36% -6.26% -4.72% -1.82% -
  Horiz. % 81.53% 87.40% 81.24% 87.70% 93.55% 98.18% 100.00%
NP to SH 21,377 22,883 21,056 21,214 21,589 22,172 22,899 -4.49%
  QoQ % -6.58% 8.68% -0.74% -1.74% -2.63% -3.17% -
  Horiz. % 93.35% 99.93% 91.95% 92.64% 94.28% 96.83% 100.00%
Tax Rate 20.81 % 22.63 % 23.98 % 23.12 % 22.27 % 21.91 % 19.80 % 3.38%
  QoQ % -8.04% -5.63% 3.72% 3.82% 1.64% 10.66% -
  Horiz. % 105.10% 114.29% 121.11% 116.77% 112.47% 110.66% 100.00%
Total Cost 277,479 267,372 261,542 266,732 265,748 254,289 261,611 4.02%
  QoQ % 3.78% 2.23% -1.95% 0.37% 4.51% -2.80% -
  Horiz. % 106.07% 102.20% 99.97% 101.96% 101.58% 97.20% 100.00%
Net Worth 162,306 154,591 150,873 146,853 140,986 134,395 128,762 16.74%
  QoQ % 4.99% 2.46% 2.74% 4.16% 4.90% 4.37% -
  Horiz. % 126.05% 120.06% 117.17% 114.05% 109.49% 104.37% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,350 2,635 2,635 5,231 5,231 5,180 9,018 -71.90%
  QoQ % -48.76% 0.00% -49.62% 0.00% 0.99% -42.56% -
  Horiz. % 14.97% 29.22% 29.22% 58.01% 58.01% 57.44% 100.00%
Div Payout % 6.32 % 11.52 % 12.52 % 24.66 % 24.23 % 23.36 % 39.38 % -70.57%
  QoQ % -45.14% -7.99% -49.23% 1.77% 3.72% -40.68% -
  Horiz. % 16.05% 29.25% 31.79% 62.62% 61.53% 59.32% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 162,306 154,591 150,873 146,853 140,986 134,395 128,762 16.74%
  QoQ % 4.99% 2.46% 2.74% 4.16% 4.90% 4.37% -
  Horiz. % 126.05% 120.06% 117.17% 114.05% 109.49% 104.37% 100.00%
NOSH 270,060 269,793 268,937 265,078 263,526 261,979 259,601 2.68%
  QoQ % 0.10% 0.32% 1.46% 0.59% 0.59% 0.92% -
  Horiz. % 104.03% 103.93% 103.60% 102.11% 101.51% 100.92% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.71 % 9.60 % 9.17 % 9.65 % 10.26 % 11.14 % 11.05 % -14.71%
  QoQ % -9.27% 4.69% -4.97% -5.95% -7.90% 0.81% -
  Horiz. % 78.82% 86.88% 82.99% 87.33% 92.85% 100.81% 100.00%
ROE 13.17 % 14.80 % 13.96 % 14.45 % 15.31 % 16.50 % 17.78 % -18.18%
  QoQ % -11.01% 6.02% -3.39% -5.62% -7.21% -7.20% -
  Horiz. % 74.07% 83.24% 78.52% 81.27% 86.11% 92.80% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 112.55 109.63 107.06 111.37 112.38 109.24 113.29 -0.44%
  QoQ % 2.66% 2.40% -3.87% -0.90% 2.87% -3.57% -
  Horiz. % 99.35% 96.77% 94.50% 98.31% 99.20% 96.43% 100.00%
EPS 7.92 8.48 7.83 8.00 8.19 8.46 8.82 -6.94%
  QoQ % -6.60% 8.30% -2.13% -2.32% -3.19% -4.08% -
  Horiz. % 89.80% 96.15% 88.78% 90.70% 92.86% 95.92% 100.00%
DPS 0.50 0.98 0.98 1.97 2.00 2.00 3.50 -72.77%
  QoQ % -48.98% 0.00% -50.25% -1.50% 0.00% -42.86% -
  Horiz. % 14.29% 28.00% 28.00% 56.29% 57.14% 57.14% 100.00%
NAPS 0.6010 0.5730 0.5610 0.5540 0.5350 0.5130 0.4960 13.70%
  QoQ % 4.89% 2.14% 1.26% 3.55% 4.29% 3.43% -
  Horiz. % 121.17% 115.52% 113.10% 111.69% 107.86% 103.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.85 99.10 96.48 98.92 99.23 95.89 98.54 2.23%
  QoQ % 2.77% 2.72% -2.47% -0.31% 3.48% -2.69% -
  Horiz. % 103.36% 100.57% 97.91% 100.39% 100.70% 97.31% 100.00%
EPS 7.16 7.67 7.06 7.11 7.23 7.43 7.67 -4.50%
  QoQ % -6.65% 8.64% -0.70% -1.66% -2.69% -3.13% -
  Horiz. % 93.35% 100.00% 92.05% 92.70% 94.26% 96.87% 100.00%
DPS 0.45 0.88 0.88 1.75 1.75 1.74 3.02 -71.99%
  QoQ % -48.86% 0.00% -49.71% 0.00% 0.57% -42.38% -
  Horiz. % 14.90% 29.14% 29.14% 57.95% 57.95% 57.62% 100.00%
NAPS 0.5438 0.5180 0.5055 0.4921 0.4724 0.4503 0.4315 16.72%
  QoQ % 4.98% 2.47% 2.72% 4.17% 4.91% 4.36% -
  Horiz. % 126.03% 120.05% 117.15% 114.04% 109.48% 104.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6650 0.7550 0.8900 1.0400 1.1000 1.0400 0.9450 -
P/RPS 0.59 0.69 0.83 0.93 0.98 0.95 0.83 -20.40%
  QoQ % -14.49% -16.87% -10.75% -5.10% 3.16% 14.46% -
  Horiz. % 71.08% 83.13% 100.00% 112.05% 118.07% 114.46% 100.00%
P/EPS 8.40 8.90 11.37 13.00 13.43 12.29 10.71 -14.99%
  QoQ % -5.62% -21.72% -12.54% -3.20% 9.28% 14.75% -
  Horiz. % 78.43% 83.10% 106.16% 121.38% 125.40% 114.75% 100.00%
EY 11.90 11.23 8.80 7.70 7.45 8.14 9.33 17.66%
  QoQ % 5.97% 27.61% 14.29% 3.36% -8.48% -12.75% -
  Horiz. % 127.55% 120.36% 94.32% 82.53% 79.85% 87.25% 100.00%
DY 0.75 1.29 1.10 1.90 1.82 1.92 3.70 -65.59%
  QoQ % -41.86% 17.27% -42.11% 4.40% -5.21% -48.11% -
  Horiz. % 20.27% 34.86% 29.73% 51.35% 49.19% 51.89% 100.00%
P/NAPS 1.11 1.32 1.59 1.88 2.06 2.03 1.91 -30.43%
  QoQ % -15.91% -16.98% -15.43% -8.74% 1.48% 6.28% -
  Horiz. % 58.12% 69.11% 83.25% 98.43% 107.85% 106.28% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.7600 0.7400 0.7750 1.0000 1.0800 1.0200 1.0200 -
P/RPS 0.68 0.68 0.72 0.90 0.96 0.93 0.90 -17.09%
  QoQ % 0.00% -5.56% -20.00% -6.25% 3.23% 3.33% -
  Horiz. % 75.56% 75.56% 80.00% 100.00% 106.67% 103.33% 100.00%
P/EPS 9.60 8.72 9.90 12.50 13.18 12.05 11.56 -11.68%
  QoQ % 10.09% -11.92% -20.80% -5.16% 9.38% 4.24% -
  Horiz. % 83.04% 75.43% 85.64% 108.13% 114.01% 104.24% 100.00%
EY 10.42 11.46 10.10 8.00 7.59 8.30 8.65 13.25%
  QoQ % -9.08% 13.47% 26.25% 5.40% -8.55% -4.05% -
  Horiz. % 120.46% 132.49% 116.76% 92.49% 87.75% 95.95% 100.00%
DY 0.66 1.32 1.26 1.97 1.85 1.96 3.43 -66.77%
  QoQ % -50.00% 4.76% -36.04% 6.49% -5.61% -42.86% -
  Horiz. % 19.24% 38.48% 36.73% 57.43% 53.94% 57.14% 100.00%
P/NAPS 1.26 1.29 1.38 1.81 2.02 1.99 2.06 -28.01%
  QoQ % -2.33% -6.52% -23.76% -10.40% 1.51% -3.40% -
  Horiz. % 61.17% 62.62% 66.99% 87.86% 98.06% 96.60% 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.
 


 

261  314  534  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers