Highlights

[AWC] QoQ TTM Result on 2014-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     21.02%    YoY -     155.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 133,295 127,643 137,073 132,492 124,880 119,570 114,422 10.70%
  QoQ % 4.43% -6.88% 3.46% 6.10% 4.44% 4.50% -
  Horiz. % 116.49% 111.55% 119.80% 115.79% 109.14% 104.50% 100.00%
PBT 10,916 12,647 23,560 22,521 17,499 13,909 4,301 85.96%
  QoQ % -13.69% -46.32% 4.61% 28.70% 25.81% 223.39% -
  Horiz. % 253.80% 294.05% 547.78% 523.62% 406.86% 323.39% 100.00%
Tax -1,324 -1,371 -4,008 -3,768 -3,907 -3,702 -2,485 -34.25%
  QoQ % 3.43% 65.79% -6.37% 3.56% -5.54% -48.97% -
  Horiz. % 53.28% 55.17% 161.29% 151.63% 157.22% 148.97% 100.00%
NP 9,592 11,276 19,552 18,753 13,592 10,207 1,816 202.99%
  QoQ % -14.93% -42.33% 4.26% 37.97% 33.16% 462.06% -
  Horiz. % 528.19% 620.93% 1,076.65% 1,032.65% 748.46% 562.06% 100.00%
NP to SH 6,521 7,777 11,630 11,297 9,335 7,175 2,105 112.36%
  QoQ % -16.15% -33.13% 2.95% 21.02% 30.10% 240.86% -
  Horiz. % 309.79% 369.45% 552.49% 536.67% 443.47% 340.86% 100.00%
Tax Rate 12.13 % 10.84 % 17.01 % 16.73 % 22.33 % 26.62 % 57.78 % -64.64%
  QoQ % 11.90% -36.27% 1.67% -25.08% -16.12% -53.93% -
  Horiz. % 20.99% 18.76% 29.44% 28.95% 38.65% 46.07% 100.00%
Total Cost 123,703 116,367 117,521 113,739 111,288 109,363 112,606 6.46%
  QoQ % 6.30% -0.98% 3.33% 2.20% 1.76% -2.88% -
  Horiz. % 109.85% 103.34% 104.36% 101.01% 98.83% 97.12% 100.00%
Net Worth 93,826 90,986 84,038 85,654 81,405 78,919 70,399 21.09%
  QoQ % 3.12% 8.27% -1.89% 5.22% 3.15% 12.10% -
  Horiz. % 133.28% 129.24% 119.37% 121.67% 115.63% 112.10% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 93,826 90,986 84,038 85,654 81,405 78,919 70,399 21.09%
  QoQ % 3.12% 8.27% -1.89% 5.22% 3.15% 12.10% -
  Horiz. % 133.28% 129.24% 119.37% 121.67% 115.63% 112.10% 100.00%
NOSH 223,928 225,773 221,153 225,405 226,126 225,485 220,000 1.19%
  QoQ % -0.82% 2.09% -1.89% -0.32% 0.28% 2.49% -
  Horiz. % 101.79% 102.62% 100.52% 102.46% 102.78% 102.49% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.20 % 8.83 % 14.26 % 14.15 % 10.88 % 8.54 % 1.59 % 173.46%
  QoQ % -18.46% -38.08% 0.78% 30.06% 27.40% 437.11% -
  Horiz. % 452.83% 555.35% 896.86% 889.94% 684.28% 537.11% 100.00%
ROE 6.95 % 8.55 % 13.84 % 13.19 % 11.47 % 9.09 % 2.99 % 75.38%
  QoQ % -18.71% -38.22% 4.93% 15.00% 26.18% 204.01% -
  Horiz. % 232.44% 285.95% 462.88% 441.14% 383.61% 304.01% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 59.53 56.54 61.98 58.78 55.23 53.03 52.01 9.41%
  QoQ % 5.29% -8.78% 5.44% 6.43% 4.15% 1.96% -
  Horiz. % 114.46% 108.71% 119.17% 113.02% 106.19% 101.96% 100.00%
EPS 2.91 3.44 5.26 5.01 4.13 3.18 0.96 109.31%
  QoQ % -15.41% -34.60% 4.99% 21.31% 29.87% 231.25% -
  Horiz. % 303.13% 358.33% 547.92% 521.88% 430.21% 331.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4190 0.4030 0.3800 0.3800 0.3600 0.3500 0.3200 19.67%
  QoQ % 3.97% 6.05% 0.00% 5.56% 2.86% 9.38% -
  Horiz. % 130.94% 125.94% 118.75% 118.75% 112.50% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,241
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.54 42.66 45.81 44.28 41.73 39.96 38.24 10.69%
  QoQ % 4.41% -6.88% 3.46% 6.11% 4.43% 4.50% -
  Horiz. % 116.47% 111.56% 119.80% 115.79% 109.13% 104.50% 100.00%
EPS 2.18 2.60 3.89 3.78 3.12 2.40 0.70 113.11%
  QoQ % -16.15% -33.16% 2.91% 21.15% 30.00% 242.86% -
  Horiz. % 311.43% 371.43% 555.71% 540.00% 445.71% 342.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3135 0.3041 0.2808 0.2862 0.2720 0.2637 0.2353 21.06%
  QoQ % 3.09% 8.30% -1.89% 5.22% 3.15% 12.07% -
  Horiz. % 133.23% 129.24% 119.34% 121.63% 115.60% 112.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3900 0.3600 0.4550 0.3000 0.3600 0.2650 0.2700 -
P/RPS 0.66 0.64 0.73 0.51 0.65 0.50 0.52 17.21%
  QoQ % 3.13% -12.33% 43.14% -21.54% 30.00% -3.85% -
  Horiz. % 126.92% 123.08% 140.38% 98.08% 125.00% 96.15% 100.00%
P/EPS 13.39 10.45 8.65 5.99 8.72 8.33 28.22 -39.14%
  QoQ % 28.13% 20.81% 44.41% -31.31% 4.68% -70.48% -
  Horiz. % 47.45% 37.03% 30.65% 21.23% 30.90% 29.52% 100.00%
EY 7.47 9.57 11.56 16.71 11.47 12.01 3.54 64.44%
  QoQ % -21.94% -17.21% -30.82% 45.68% -4.50% 239.27% -
  Horiz. % 211.02% 270.34% 326.55% 472.03% 324.01% 339.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 0.89 1.20 0.79 1.00 0.76 0.84 7.01%
  QoQ % 4.49% -25.83% 51.90% -21.00% 31.58% -9.52% -
  Horiz. % 110.71% 105.95% 142.86% 94.05% 119.05% 90.48% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 -
Price 0.4100 0.2950 0.4000 0.3350 0.3550 0.2950 0.2650 -
P/RPS 0.69 0.52 0.65 0.57 0.64 0.56 0.51 22.30%
  QoQ % 32.69% -20.00% 14.04% -10.94% 14.29% 9.80% -
  Horiz. % 135.29% 101.96% 127.45% 111.76% 125.49% 109.80% 100.00%
P/EPS 14.08 8.56 7.61 6.68 8.60 9.27 27.70 -36.28%
  QoQ % 64.49% 12.48% 13.92% -22.33% -7.23% -66.53% -
  Horiz. % 50.83% 30.90% 27.47% 24.12% 31.05% 33.47% 100.00%
EY 7.10 11.68 13.15 14.96 11.63 10.79 3.61 56.91%
  QoQ % -39.21% -11.18% -12.10% 28.63% 7.78% 198.89% -
  Horiz. % 196.68% 323.55% 364.27% 414.40% 322.16% 298.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.73 1.05 0.88 0.99 0.84 0.83 11.70%
  QoQ % 34.25% -30.48% 19.32% -11.11% 17.86% 1.20% -
  Horiz. % 118.07% 87.95% 126.51% 106.02% 119.28% 101.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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!
PARTNERS & BROKERS