Highlights

[AWC] QoQ TTM Result on 2018-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     8.68%    YoY -     15.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 343,353 323,056 337,451 323,846 306,252 303,964 295,764 10.45%
  QoQ % 6.28% -4.27% 4.20% 5.74% 0.75% 2.77% -
  Horiz. % 116.09% 109.23% 114.09% 109.49% 103.55% 102.77% 100.00%
PBT 38,901 36,087 40,315 39,365 34,541 33,445 36,696 3.96%
  QoQ % 7.80% -10.49% 2.41% 13.97% 3.28% -8.86% -
  Horiz. % 106.01% 98.34% 109.86% 107.27% 94.13% 91.14% 100.00%
Tax -10,046 -8,859 -8,051 -8,099 -7,102 -6,960 -8,304 13.52%
  QoQ % -13.40% -10.04% 0.59% -14.04% -2.04% 16.18% -
  Horiz. % 120.98% 106.68% 96.95% 97.53% 85.53% 83.82% 100.00%
NP 28,855 27,228 32,264 31,266 27,439 26,485 28,392 1.08%
  QoQ % 5.98% -15.61% 3.19% 13.95% 3.60% -6.72% -
  Horiz. % 101.63% 95.90% 113.64% 110.12% 96.64% 93.28% 100.00%
NP to SH 20,645 20,044 24,403 24,329 22,385 21,377 22,883 -6.63%
  QoQ % 3.00% -17.86% 0.30% 8.68% 4.72% -6.58% -
  Horiz. % 90.22% 87.59% 106.64% 106.32% 97.82% 93.42% 100.00%
Tax Rate 25.82 % 24.55 % 19.97 % 20.57 % 20.56 % 20.81 % 22.63 % 9.18%
  QoQ % 5.17% 22.93% -2.92% 0.05% -1.20% -8.04% -
  Horiz. % 114.10% 108.48% 88.25% 90.90% 90.85% 91.96% 100.00%
Total Cost 314,498 295,828 305,187 292,580 278,813 277,479 267,372 11.42%
  QoQ % 6.31% -3.07% 4.31% 4.94% 0.48% 3.78% -
  Horiz. % 117.63% 110.64% 114.14% 109.43% 104.28% 103.78% 100.00%
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.53%
  QoQ % 2.10% 0.01% 5.97% 12.23% 3.80% 4.99% -
  Horiz. % 132.35% 129.63% 129.61% 122.31% 108.98% 104.99% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,392 4,392 2,812 1,350 1,350 1,350 2,635 40.53%
  QoQ % 0.00% 56.15% 108.32% 0.00% 0.00% -48.76% -
  Horiz. % 166.68% 166.68% 106.74% 51.24% 51.24% 51.24% 100.00%
Div Payout % 21.28 % 21.91 % 11.53 % 5.55 % 6.03 % 6.32 % 11.52 % 50.49%
  QoQ % -2.88% 90.03% 107.75% -7.96% -4.59% -45.14% -
  Horiz. % 184.72% 190.19% 100.09% 48.18% 52.34% 54.86% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.53%
  QoQ % 2.10% 0.01% 5.97% 12.23% 3.80% 4.99% -
  Horiz. % 132.35% 129.63% 129.61% 122.31% 108.98% 104.99% 100.00%
NOSH 293,131 292,977 292,516 284,339 269,566 270,060 269,793 5.68%
  QoQ % 0.05% 0.16% 2.88% 5.48% -0.18% 0.10% -
  Horiz. % 108.65% 108.59% 108.42% 105.39% 99.92% 100.10% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.40 % 8.43 % 9.56 % 9.65 % 8.96 % 8.71 % 9.60 % -8.51%
  QoQ % -0.36% -11.82% -0.93% 7.70% 2.87% -9.27% -
  Horiz. % 87.50% 87.81% 99.58% 100.52% 93.33% 90.73% 100.00%
ROE 10.09 % 10.00 % 12.18 % 12.87 % 13.29 % 13.17 % 14.80 % -22.52%
  QoQ % 0.90% -17.90% -5.36% -3.16% 0.91% -11.01% -
  Horiz. % 68.18% 67.57% 82.30% 86.96% 89.80% 88.99% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 117.13 110.27 115.36 113.89 113.61 112.55 109.63 4.51%
  QoQ % 6.22% -4.41% 1.29% 0.25% 0.94% 2.66% -
  Horiz. % 106.84% 100.58% 105.23% 103.89% 103.63% 102.66% 100.00%
EPS 7.04 6.84 8.34 8.56 8.30 7.92 8.48 -11.66%
  QoQ % 2.92% -17.99% -2.57% 3.13% 4.80% -6.60% -
  Horiz. % 83.02% 80.66% 98.35% 100.94% 97.88% 93.40% 100.00%
DPS 1.50 1.50 0.96 0.47 0.50 0.50 0.98 32.78%
  QoQ % 0.00% 56.25% 104.26% -6.00% 0.00% -48.98% -
  Horiz. % 153.06% 153.06% 97.96% 47.96% 51.02% 51.02% 100.00%
NAPS 0.6980 0.6840 0.6850 0.6650 0.6250 0.6010 0.5730 14.05%
  QoQ % 2.05% -0.15% 3.01% 6.40% 3.99% 4.89% -
  Horiz. % 121.82% 119.37% 119.55% 116.06% 109.08% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 114.90 108.11 112.92 108.37 102.48 101.72 98.97 10.45%
  QoQ % 6.28% -4.26% 4.20% 5.75% 0.75% 2.78% -
  Horiz. % 116.10% 109.24% 114.10% 109.50% 103.55% 102.78% 100.00%
EPS 6.91 6.71 8.17 8.14 7.49 7.15 7.66 -6.63%
  QoQ % 2.98% -17.87% 0.37% 8.68% 4.76% -6.66% -
  Horiz. % 90.21% 87.60% 106.66% 106.27% 97.78% 93.34% 100.00%
DPS 1.47 1.47 0.94 0.45 0.45 0.45 0.88 40.74%
  QoQ % 0.00% 56.38% 108.89% 0.00% 0.00% -48.86% -
  Horiz. % 167.05% 167.05% 106.82% 51.14% 51.14% 51.14% 100.00%
NAPS 0.6847 0.6706 0.6705 0.6327 0.5638 0.5431 0.5173 20.53%
  QoQ % 2.10% 0.01% 5.97% 12.22% 3.81% 4.99% -
  Horiz. % 132.36% 129.63% 129.62% 122.31% 108.99% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.6150 0.7350 0.7750 0.6900 0.9000 0.6650 0.7550 -
P/RPS 0.53 0.67 0.67 0.61 0.79 0.59 0.69 -16.11%
  QoQ % -20.90% 0.00% 9.84% -22.78% 33.90% -14.49% -
  Horiz. % 76.81% 97.10% 97.10% 88.41% 114.49% 85.51% 100.00%
P/EPS 8.73 10.74 9.29 8.06 10.84 8.40 8.90 -1.28%
  QoQ % -18.72% 15.61% 15.26% -25.65% 29.05% -5.62% -
  Horiz. % 98.09% 120.67% 104.38% 90.56% 121.80% 94.38% 100.00%
EY 11.45 9.31 10.76 12.40 9.23 11.90 11.23 1.30%
  QoQ % 22.99% -13.48% -13.23% 34.34% -22.44% 5.97% -
  Horiz. % 101.96% 82.90% 95.81% 110.42% 82.19% 105.97% 100.00%
DY 2.44 2.04 1.24 0.69 0.56 0.75 1.29 52.89%
  QoQ % 19.61% 64.52% 79.71% 23.21% -25.33% -41.86% -
  Horiz. % 189.15% 158.14% 96.12% 53.49% 43.41% 58.14% 100.00%
P/NAPS 0.88 1.07 1.13 1.04 1.44 1.11 1.32 -23.67%
  QoQ % -17.76% -5.31% 8.65% -27.78% 29.73% -15.91% -
  Horiz. % 66.67% 81.06% 85.61% 78.79% 109.09% 84.09% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 -
Price 0.6200 0.6450 0.7050 0.7700 0.8000 0.7600 0.7400 -
P/RPS 0.53 0.58 0.61 0.68 0.70 0.68 0.68 -15.29%
  QoQ % -8.62% -4.92% -10.29% -2.86% 2.94% 0.00% -
  Horiz. % 77.94% 85.29% 89.71% 100.00% 102.94% 100.00% 100.00%
P/EPS 8.80 9.43 8.45 9.00 9.63 9.60 8.72 0.61%
  QoQ % -6.68% 11.60% -6.11% -6.54% 0.31% 10.09% -
  Horiz. % 100.92% 108.14% 96.90% 103.21% 110.44% 110.09% 100.00%
EY 11.36 10.61 11.83 11.11 10.38 10.42 11.46 -0.58%
  QoQ % 7.07% -10.31% 6.48% 7.03% -0.38% -9.08% -
  Horiz. % 99.13% 92.58% 103.23% 96.95% 90.58% 90.92% 100.00%
DY 2.42 2.32 1.36 0.62 0.62 0.66 1.32 49.74%
  QoQ % 4.31% 70.59% 119.35% 0.00% -6.06% -50.00% -
  Horiz. % 183.33% 175.76% 103.03% 46.97% 46.97% 50.00% 100.00%
P/NAPS 0.89 0.94 1.03 1.16 1.28 1.26 1.29 -21.90%
  QoQ % -5.32% -8.74% -11.21% -9.38% 1.59% -2.33% -
  Horiz. % 68.99% 72.87% 79.84% 89.92% 99.22% 97.67% 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.
 


 

200  421  545  1164 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 DSONIC 1.23+0.19 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 ARMADA 0.325-0.05 
 DSONIC-WA 0.53+0.145 
 HSI-C7V 0.21+0.005 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers