Highlights

[AWC] QoQ TTM Result on 2015-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     19.09%    YoY -     -31.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 278,650 249,339 207,026 162,679 133,295 127,643 137,073 60.27%
  QoQ % 11.76% 20.44% 27.26% 22.04% 4.43% -6.88% -
  Horiz. % 203.29% 181.90% 151.03% 118.68% 97.24% 93.12% 100.00%
PBT 38,296 30,324 20,243 12,792 10,916 12,647 23,560 38.12%
  QoQ % 26.29% 49.80% 58.25% 17.19% -13.69% -46.32% -
  Horiz. % 162.55% 128.71% 85.92% 54.30% 46.33% 53.68% 100.00%
Tax -7,954 -6,501 -3,914 -2,794 -1,324 -1,371 -4,008 57.72%
  QoQ % -22.35% -66.10% -40.09% -111.03% 3.43% 65.79% -
  Horiz. % 198.45% 162.20% 97.65% 69.71% 33.03% 34.21% 100.00%
NP 30,342 23,823 16,329 9,998 9,592 11,276 19,552 33.93%
  QoQ % 27.36% 45.89% 63.32% 4.23% -14.93% -42.33% -
  Horiz. % 155.19% 121.84% 83.52% 51.14% 49.06% 57.67% 100.00%
NP to SH 21,428 17,244 12,948 7,766 6,521 7,777 11,630 50.12%
  QoQ % 24.26% 33.18% 66.73% 19.09% -16.15% -33.13% -
  Horiz. % 184.25% 148.27% 111.33% 66.78% 56.07% 66.87% 100.00%
Tax Rate 20.77 % 21.44 % 19.34 % 21.84 % 12.13 % 10.84 % 17.01 % 14.20%
  QoQ % -3.13% 10.86% -11.45% 80.05% 11.90% -36.27% -
  Horiz. % 122.10% 126.04% 113.70% 128.40% 71.31% 63.73% 100.00%
Total Cost 248,308 225,516 190,697 152,681 123,703 116,367 117,521 64.43%
  QoQ % 10.11% 18.26% 24.90% 23.43% 6.30% -0.98% -
  Horiz. % 211.29% 191.89% 162.27% 129.92% 105.26% 99.02% 100.00%
Net Worth 123,779 119,383 115,907 111,126 93,826 90,986 84,038 29.36%
  QoQ % 3.68% 3.00% 4.30% 18.44% 3.12% 8.27% -
  Horiz. % 147.29% 142.06% 137.92% 132.23% 111.65% 108.27% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,422 6,422 3,837 0 0 0 0 -
  QoQ % 0.00% 67.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.33% 167.33% 100.00% - - - -
Div Payout % 29.97 % 37.24 % 29.64 % - % - % - % - % -
  QoQ % -19.52% 25.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.11% 125.64% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,779 119,383 115,907 111,126 93,826 90,986 84,038 29.36%
  QoQ % 3.68% 3.00% 4.30% 18.44% 3.12% 8.27% -
  Horiz. % 147.29% 142.06% 137.92% 132.23% 111.65% 108.27% 100.00%
NOSH 258,952 258,406 255,866 256,643 223,928 225,773 221,153 11.06%
  QoQ % 0.21% 0.99% -0.30% 14.61% -0.82% 2.09% -
  Horiz. % 117.09% 116.84% 115.70% 116.05% 101.25% 102.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.89 % 9.55 % 7.89 % 6.15 % 7.20 % 8.83 % 14.26 % -16.41%
  QoQ % 14.03% 21.04% 28.29% -14.58% -18.46% -38.08% -
  Horiz. % 76.37% 66.97% 55.33% 43.13% 50.49% 61.92% 100.00%
ROE 17.31 % 14.44 % 11.17 % 6.99 % 6.95 % 8.55 % 13.84 % 16.04%
  QoQ % 19.88% 29.27% 59.80% 0.58% -18.71% -38.22% -
  Horiz. % 125.07% 104.34% 80.71% 50.51% 50.22% 61.78% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 107.61 96.49 80.91 63.39 59.53 56.54 61.98 44.31%
  QoQ % 11.52% 19.26% 27.64% 6.48% 5.29% -8.78% -
  Horiz. % 173.62% 155.68% 130.54% 102.27% 96.05% 91.22% 100.00%
EPS 8.27 6.67 5.06 3.03 2.91 3.44 5.26 35.10%
  QoQ % 23.99% 31.82% 67.00% 4.12% -15.41% -34.60% -
  Horiz. % 157.22% 126.81% 96.20% 57.60% 55.32% 65.40% 100.00%
DPS 2.50 2.49 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.40% 66.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.00% 100.00% - - - -
NAPS 0.4780 0.4620 0.4530 0.4330 0.4190 0.4030 0.3800 16.48%
  QoQ % 3.46% 1.99% 4.62% 3.34% 3.97% 6.05% -
  Horiz. % 125.79% 121.58% 119.21% 113.95% 110.26% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,254
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.11 83.32 69.18 54.36 44.54 42.65 45.80 60.27%
  QoQ % 11.75% 20.44% 27.26% 22.05% 4.43% -6.88% -
  Horiz. % 203.30% 181.92% 151.05% 118.69% 97.25% 93.12% 100.00%
EPS 7.16 5.76 4.33 2.60 2.18 2.60 3.89 50.02%
  QoQ % 24.31% 33.03% 66.54% 19.27% -16.15% -33.16% -
  Horiz. % 184.06% 148.07% 111.31% 66.84% 56.04% 66.84% 100.00%
DPS 2.15 2.15 1.28 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 67.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.97% 167.97% 100.00% - - - -
NAPS 0.4136 0.3989 0.3873 0.3713 0.3135 0.3040 0.2808 29.36%
  QoQ % 3.69% 3.00% 4.31% 18.44% 3.12% 8.26% -
  Horiz. % 147.29% 142.06% 137.93% 132.23% 111.65% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7850 0.8050 0.4500 0.3900 0.3900 0.3600 0.4550 -
P/RPS 0.73 0.83 0.56 0.62 0.66 0.64 0.73 -
  QoQ % -12.05% 48.21% -9.68% -6.06% 3.13% -12.33% -
  Horiz. % 100.00% 113.70% 76.71% 84.93% 90.41% 87.67% 100.00%
P/EPS 9.49 12.06 8.89 12.89 13.39 10.45 8.65 6.36%
  QoQ % -21.31% 35.66% -31.03% -3.73% 28.13% 20.81% -
  Horiz. % 109.71% 139.42% 102.77% 149.02% 154.80% 120.81% 100.00%
EY 10.54 8.29 11.25 7.76 7.47 9.57 11.56 -5.96%
  QoQ % 27.14% -26.31% 44.97% 3.88% -21.94% -17.21% -
  Horiz. % 91.18% 71.71% 97.32% 67.13% 64.62% 82.79% 100.00%
DY 3.18 3.09 3.33 0.00 0.00 0.00 0.00 -
  QoQ % 2.91% -7.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.50% 92.79% 100.00% - - - -
P/NAPS 1.64 1.74 0.99 0.90 0.93 0.89 1.20 23.08%
  QoQ % -5.75% 75.76% 10.00% -3.23% 4.49% -25.83% -
  Horiz. % 136.67% 145.00% 82.50% 75.00% 77.50% 74.17% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 -
Price 0.8900 0.8550 0.7300 0.4350 0.4100 0.2950 0.4000 -
P/RPS 0.83 0.89 0.90 0.69 0.69 0.52 0.65 17.65%
  QoQ % -6.74% -1.11% 30.43% 0.00% 32.69% -20.00% -
  Horiz. % 127.69% 136.92% 138.46% 106.15% 106.15% 80.00% 100.00%
P/EPS 10.76 12.81 14.43 14.38 14.08 8.56 7.61 25.90%
  QoQ % -16.00% -11.23% 0.35% 2.13% 64.49% 12.48% -
  Horiz. % 141.39% 168.33% 189.62% 188.96% 185.02% 112.48% 100.00%
EY 9.30 7.80 6.93 6.96 7.10 11.68 13.15 -20.57%
  QoQ % 19.23% 12.55% -0.43% -1.97% -39.21% -11.18% -
  Horiz. % 70.72% 59.32% 52.70% 52.93% 53.99% 88.82% 100.00%
DY 2.81 2.91 2.05 0.00 0.00 0.00 0.00 -
  QoQ % -3.44% 41.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.07% 141.95% 100.00% - - - -
P/NAPS 1.86 1.85 1.61 1.00 0.98 0.73 1.05 46.25%
  QoQ % 0.54% 14.91% 61.00% 2.04% 34.25% -30.48% -
  Horiz. % 177.14% 176.19% 153.33% 95.24% 93.33% 69.52% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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