Highlights

[AWC] QoQ TTM Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     2.95%    YoY -     452.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 162,679 133,295 127,643 137,073 132,492 124,880 119,570 22.71%
  QoQ % 22.04% 4.43% -6.88% 3.46% 6.10% 4.44% -
  Horiz. % 136.05% 111.48% 106.75% 114.64% 110.81% 104.44% 100.00%
PBT 12,792 10,916 12,647 23,560 22,521 17,499 13,909 -5.41%
  QoQ % 17.19% -13.69% -46.32% 4.61% 28.70% 25.81% -
  Horiz. % 91.97% 78.48% 90.93% 169.39% 161.92% 125.81% 100.00%
Tax -2,794 -1,324 -1,371 -4,008 -3,768 -3,907 -3,702 -17.06%
  QoQ % -111.03% 3.43% 65.79% -6.37% 3.56% -5.54% -
  Horiz. % 75.47% 35.76% 37.03% 108.27% 101.78% 105.54% 100.00%
NP 9,998 9,592 11,276 19,552 18,753 13,592 10,207 -1.37%
  QoQ % 4.23% -14.93% -42.33% 4.26% 37.97% 33.16% -
  Horiz. % 97.95% 93.97% 110.47% 191.55% 183.73% 133.16% 100.00%
NP to SH 7,766 6,521 7,777 11,630 11,297 9,335 7,175 5.40%
  QoQ % 19.09% -16.15% -33.13% 2.95% 21.02% 30.10% -
  Horiz. % 108.24% 90.89% 108.39% 162.09% 157.45% 130.10% 100.00%
Tax Rate 21.84 % 12.13 % 10.84 % 17.01 % 16.73 % 22.33 % 26.62 % -12.33%
  QoQ % 80.05% 11.90% -36.27% 1.67% -25.08% -16.12% -
  Horiz. % 82.04% 45.57% 40.72% 63.90% 62.85% 83.88% 100.00%
Total Cost 152,681 123,703 116,367 117,521 113,739 111,288 109,363 24.84%
  QoQ % 23.43% 6.30% -0.98% 3.33% 2.20% 1.76% -
  Horiz. % 139.61% 113.11% 106.40% 107.46% 104.00% 101.76% 100.00%
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
  QoQ % 18.44% 3.12% 8.27% -1.89% 5.22% 3.15% -
  Horiz. % 140.81% 118.89% 115.29% 106.49% 108.53% 103.15% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
  QoQ % 18.44% 3.12% 8.27% -1.89% 5.22% 3.15% -
  Horiz. % 140.81% 118.89% 115.29% 106.49% 108.53% 103.15% 100.00%
NOSH 256,643 223,928 225,773 221,153 225,405 226,126 225,485 8.99%
  QoQ % 14.61% -0.82% 2.09% -1.89% -0.32% 0.28% -
  Horiz. % 113.82% 99.31% 100.13% 98.08% 99.96% 100.28% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.15 % 7.20 % 8.83 % 14.26 % 14.15 % 10.88 % 8.54 % -19.61%
  QoQ % -14.58% -18.46% -38.08% 0.78% 30.06% 27.40% -
  Horiz. % 72.01% 84.31% 103.40% 166.98% 165.69% 127.40% 100.00%
ROE 6.99 % 6.95 % 8.55 % 13.84 % 13.19 % 11.47 % 9.09 % -16.03%
  QoQ % 0.58% -18.71% -38.22% 4.93% 15.00% 26.18% -
  Horiz. % 76.90% 76.46% 94.06% 152.26% 145.10% 126.18% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.39 59.53 56.54 61.98 58.78 55.23 53.03 12.60%
  QoQ % 6.48% 5.29% -8.78% 5.44% 6.43% 4.15% -
  Horiz. % 119.54% 112.26% 106.62% 116.88% 110.84% 104.15% 100.00%
EPS 3.03 2.91 3.44 5.26 5.01 4.13 3.18 -3.16%
  QoQ % 4.12% -15.41% -34.60% 4.99% 21.31% 29.87% -
  Horiz. % 95.28% 91.51% 108.18% 165.41% 157.55% 129.87% 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 0.4330 0.4190 0.4030 0.3800 0.3800 0.3600 0.3500 15.20%
  QoQ % 3.34% 3.97% 6.05% 0.00% 5.56% 2.86% -
  Horiz. % 123.71% 119.71% 115.14% 108.57% 108.57% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.40 44.58 42.69 45.84 44.31 41.76 39.99 22.70%
  QoQ % 22.03% 4.43% -6.87% 3.45% 6.11% 4.43% -
  Horiz. % 136.03% 111.48% 106.75% 114.63% 110.80% 104.43% 100.00%
EPS 2.60 2.18 2.60 3.89 3.78 3.12 2.40 5.47%
  QoQ % 19.27% -16.15% -33.16% 2.91% 21.15% 30.00% -
  Horiz. % 108.33% 90.83% 108.33% 162.08% 157.50% 130.00% 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 0.3716 0.3138 0.3043 0.2810 0.2864 0.2722 0.2639 25.55%
  QoQ % 18.42% 3.12% 8.29% -1.89% 5.22% 3.15% -
  Horiz. % 140.81% 118.91% 115.31% 106.48% 108.53% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3900 0.3900 0.3600 0.4550 0.3000 0.3600 0.2650 -
P/RPS 0.62 0.66 0.64 0.73 0.51 0.65 0.50 15.37%
  QoQ % -6.06% 3.13% -12.33% 43.14% -21.54% 30.00% -
  Horiz. % 124.00% 132.00% 128.00% 146.00% 102.00% 130.00% 100.00%
P/EPS 12.89 13.39 10.45 8.65 5.99 8.72 8.33 33.68%
  QoQ % -3.73% 28.13% 20.81% 44.41% -31.31% 4.68% -
  Horiz. % 154.74% 160.74% 125.45% 103.84% 71.91% 104.68% 100.00%
EY 7.76 7.47 9.57 11.56 16.71 11.47 12.01 -25.20%
  QoQ % 3.88% -21.94% -17.21% -30.82% 45.68% -4.50% -
  Horiz. % 64.61% 62.20% 79.68% 96.25% 139.13% 95.50% 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 0.90 0.93 0.89 1.20 0.79 1.00 0.76 11.90%
  QoQ % -3.23% 4.49% -25.83% 51.90% -21.00% 31.58% -
  Horiz. % 118.42% 122.37% 117.11% 157.89% 103.95% 131.58% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 -
Price 0.4350 0.4100 0.2950 0.4000 0.3350 0.3550 0.2950 -
P/RPS 0.69 0.69 0.52 0.65 0.57 0.64 0.56 14.89%
  QoQ % 0.00% 32.69% -20.00% 14.04% -10.94% 14.29% -
  Horiz. % 123.21% 123.21% 92.86% 116.07% 101.79% 114.29% 100.00%
P/EPS 14.38 14.08 8.56 7.61 6.68 8.60 9.27 33.90%
  QoQ % 2.13% 64.49% 12.48% 13.92% -22.33% -7.23% -
  Horiz. % 155.12% 151.89% 92.34% 82.09% 72.06% 92.77% 100.00%
EY 6.96 7.10 11.68 13.15 14.96 11.63 10.79 -25.29%
  QoQ % -1.97% -39.21% -11.18% -12.10% 28.63% 7.78% -
  Horiz. % 64.50% 65.80% 108.25% 121.87% 138.65% 107.78% 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 1.00 0.98 0.73 1.05 0.88 0.99 0.84 12.29%
  QoQ % 2.04% 34.25% -30.48% 19.32% -11.11% 17.86% -
  Horiz. % 119.05% 116.67% 86.90% 125.00% 104.76% 117.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers