Highlights

[AWC] QoQ TTM Result on 2016-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     6.86%    YoY -     194.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 295,220 296,139 286,184 294,096 278,650 249,339 207,026 26.66%
  QoQ % -0.31% 3.48% -2.69% 5.54% 11.76% 20.44% -
  Horiz. % 142.60% 143.04% 138.24% 142.06% 134.60% 120.44% 100.00%
PBT 37,056 39,100 40,844 40,504 38,296 30,324 20,243 49.59%
  QoQ % -5.23% -4.27% 0.84% 5.77% 26.29% 49.80% -
  Horiz. % 183.06% 193.15% 201.77% 200.09% 189.18% 149.80% 100.00%
Tax -8,568 -8,709 -8,949 -8,019 -7,954 -6,501 -3,914 68.51%
  QoQ % 1.62% 2.68% -11.60% -0.82% -22.35% -66.10% -
  Horiz. % 218.91% 222.51% 228.64% 204.88% 203.22% 166.10% 100.00%
NP 28,488 30,391 31,895 32,485 30,342 23,823 16,329 44.87%
  QoQ % -6.26% -4.72% -1.82% 7.06% 27.36% 45.89% -
  Horiz. % 174.46% 186.12% 195.33% 198.94% 185.82% 145.89% 100.00%
NP to SH 21,214 21,589 22,172 22,899 21,428 17,244 12,948 38.94%
  QoQ % -1.74% -2.63% -3.17% 6.86% 24.26% 33.18% -
  Horiz. % 163.84% 166.74% 171.24% 176.85% 165.49% 133.18% 100.00%
Tax Rate 23.12 % 22.27 % 21.91 % 19.80 % 20.77 % 21.44 % 19.34 % 12.63%
  QoQ % 3.82% 1.64% 10.66% -4.67% -3.13% 10.86% -
  Horiz. % 119.54% 115.15% 113.29% 102.38% 107.39% 110.86% 100.00%
Total Cost 266,732 265,748 254,289 261,611 248,308 225,516 190,697 25.04%
  QoQ % 0.37% 4.51% -2.80% 5.36% 10.11% 18.26% -
  Horiz. % 139.87% 139.36% 133.35% 137.19% 130.21% 118.26% 100.00%
Net Worth 146,853 140,986 134,395 128,762 123,779 119,383 115,907 17.07%
  QoQ % 4.16% 4.90% 4.37% 4.03% 3.68% 3.00% -
  Horiz. % 126.70% 121.64% 115.95% 111.09% 106.79% 103.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,231 5,231 5,180 9,018 6,422 6,422 3,837 22.91%
  QoQ % 0.00% 0.99% -42.56% 40.42% 0.00% 67.33% -
  Horiz. % 136.30% 136.30% 134.97% 234.97% 167.33% 167.33% 100.00%
Div Payout % 24.66 % 24.23 % 23.36 % 39.38 % 29.97 % 37.24 % 29.64 % -11.53%
  QoQ % 1.77% 3.72% -40.68% 31.40% -19.52% 25.64% -
  Horiz. % 83.20% 81.75% 78.81% 132.86% 101.11% 125.64% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 146,853 140,986 134,395 128,762 123,779 119,383 115,907 17.07%
  QoQ % 4.16% 4.90% 4.37% 4.03% 3.68% 3.00% -
  Horiz. % 126.70% 121.64% 115.95% 111.09% 106.79% 103.00% 100.00%
NOSH 265,078 263,526 261,979 259,601 258,952 258,406 255,866 2.38%
  QoQ % 0.59% 0.59% 0.92% 0.25% 0.21% 0.99% -
  Horiz. % 103.60% 102.99% 102.39% 101.46% 101.21% 100.99% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.65 % 10.26 % 11.14 % 11.05 % 10.89 % 9.55 % 7.89 % 14.35%
  QoQ % -5.95% -7.90% 0.81% 1.47% 14.03% 21.04% -
  Horiz. % 122.31% 130.04% 141.19% 140.05% 138.02% 121.04% 100.00%
ROE 14.45 % 15.31 % 16.50 % 17.78 % 17.31 % 14.44 % 11.17 % 18.71%
  QoQ % -5.62% -7.21% -7.20% 2.72% 19.88% 29.27% -
  Horiz. % 129.36% 137.06% 147.72% 159.18% 154.97% 129.27% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 111.37 112.38 109.24 113.29 107.61 96.49 80.91 23.72%
  QoQ % -0.90% 2.87% -3.57% 5.28% 11.52% 19.26% -
  Horiz. % 137.65% 138.90% 135.01% 140.02% 133.00% 119.26% 100.00%
EPS 8.00 8.19 8.46 8.82 8.27 6.67 5.06 35.68%
  QoQ % -2.32% -3.19% -4.08% 6.65% 23.99% 31.82% -
  Horiz. % 158.10% 161.86% 167.19% 174.31% 163.44% 131.82% 100.00%
DPS 1.97 2.00 2.00 3.50 2.50 2.49 1.50 19.91%
  QoQ % -1.50% 0.00% -42.86% 40.00% 0.40% 66.00% -
  Horiz. % 131.33% 133.33% 133.33% 233.33% 166.67% 166.00% 100.00%
NAPS 0.5540 0.5350 0.5130 0.4960 0.4780 0.4620 0.4530 14.35%
  QoQ % 3.55% 4.29% 3.43% 3.77% 3.46% 1.99% -
  Horiz. % 122.30% 118.10% 113.25% 109.49% 105.52% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 98.92 99.23 95.89 98.54 93.37 83.55 69.37 26.66%
  QoQ % -0.31% 3.48% -2.69% 5.54% 11.75% 20.44% -
  Horiz. % 142.60% 143.04% 138.23% 142.05% 134.60% 120.44% 100.00%
EPS 7.11 7.23 7.43 7.67 7.18 5.78 4.34 38.93%
  QoQ % -1.66% -2.69% -3.13% 6.82% 24.22% 33.18% -
  Horiz. % 163.82% 166.59% 171.20% 176.73% 165.44% 133.18% 100.00%
DPS 1.75 1.75 1.74 3.02 2.15 2.15 1.29 22.52%
  QoQ % 0.00% 0.57% -42.38% 40.47% 0.00% 66.67% -
  Horiz. % 135.66% 135.66% 134.88% 234.11% 166.67% 166.67% 100.00%
NAPS 0.4921 0.4724 0.4503 0.4315 0.4148 0.4000 0.3884 17.07%
  QoQ % 4.17% 4.91% 4.36% 4.03% 3.70% 2.99% -
  Horiz. % 126.70% 121.63% 115.94% 111.10% 106.80% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.0400 1.1000 1.0400 0.9450 0.7850 0.8050 0.4500 -
P/RPS 0.93 0.98 0.95 0.83 0.73 0.83 0.56 40.19%
  QoQ % -5.10% 3.16% 14.46% 13.70% -12.05% 48.21% -
  Horiz. % 166.07% 175.00% 169.64% 148.21% 130.36% 148.21% 100.00%
P/EPS 13.00 13.43 12.29 10.71 9.49 12.06 8.89 28.80%
  QoQ % -3.20% 9.28% 14.75% 12.86% -21.31% 35.66% -
  Horiz. % 146.23% 151.07% 138.25% 120.47% 106.75% 135.66% 100.00%
EY 7.70 7.45 8.14 9.33 10.54 8.29 11.25 -22.32%
  QoQ % 3.36% -8.48% -12.75% -11.48% 27.14% -26.31% -
  Horiz. % 68.44% 66.22% 72.36% 82.93% 93.69% 73.69% 100.00%
DY 1.90 1.82 1.92 3.70 3.18 3.09 3.33 -31.18%
  QoQ % 4.40% -5.21% -48.11% 16.35% 2.91% -7.21% -
  Horiz. % 57.06% 54.65% 57.66% 111.11% 95.50% 92.79% 100.00%
P/NAPS 1.88 2.06 2.03 1.91 1.64 1.74 0.99 53.29%
  QoQ % -8.74% 1.48% 6.28% 16.46% -5.75% 75.76% -
  Horiz. % 189.90% 208.08% 205.05% 192.93% 165.66% 175.76% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 -
Price 1.0000 1.0800 1.0200 1.0200 0.8900 0.8550 0.7300 -
P/RPS 0.90 0.96 0.93 0.90 0.83 0.89 0.90 -
  QoQ % -6.25% 3.23% 3.33% 8.43% -6.74% -1.11% -
  Horiz. % 100.00% 106.67% 103.33% 100.00% 92.22% 98.89% 100.00%
P/EPS 12.50 13.18 12.05 11.56 10.76 12.81 14.43 -9.12%
  QoQ % -5.16% 9.38% 4.24% 7.43% -16.00% -11.23% -
  Horiz. % 86.63% 91.34% 83.51% 80.11% 74.57% 88.77% 100.00%
EY 8.00 7.59 8.30 8.65 9.30 7.80 6.93 10.04%
  QoQ % 5.40% -8.55% -4.05% -6.99% 19.23% 12.55% -
  Horiz. % 115.44% 109.52% 119.77% 124.82% 134.20% 112.55% 100.00%
DY 1.97 1.85 1.96 3.43 2.81 2.91 2.05 -2.62%
  QoQ % 6.49% -5.61% -42.86% 22.06% -3.44% 41.95% -
  Horiz. % 96.10% 90.24% 95.61% 167.32% 137.07% 141.95% 100.00%
P/NAPS 1.81 2.02 1.99 2.06 1.86 1.85 1.61 8.11%
  QoQ % -10.40% 1.51% -3.40% 10.75% 0.54% 14.91% -
  Horiz. % 112.42% 125.47% 123.60% 127.95% 115.53% 114.91% 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  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers