Highlights

[AWC] QoQ TTM Result on 2016-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     66.73%    YoY -     11.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 294,096 278,650 249,339 207,026 162,679 133,295 127,643 74.01%
  QoQ % 5.54% 11.76% 20.44% 27.26% 22.04% 4.43% -
  Horiz. % 230.41% 218.30% 195.34% 162.19% 127.45% 104.43% 100.00%
PBT 40,504 38,296 30,324 20,243 12,792 10,916 12,647 116.51%
  QoQ % 5.77% 26.29% 49.80% 58.25% 17.19% -13.69% -
  Horiz. % 320.27% 302.81% 239.77% 160.06% 101.15% 86.31% 100.00%
Tax -8,019 -7,954 -6,501 -3,914 -2,794 -1,324 -1,371 222.90%
  QoQ % -0.82% -22.35% -66.10% -40.09% -111.03% 3.43% -
  Horiz. % 584.90% 580.16% 474.18% 285.49% 203.79% 96.57% 100.00%
NP 32,485 30,342 23,823 16,329 9,998 9,592 11,276 101.82%
  QoQ % 7.06% 27.36% 45.89% 63.32% 4.23% -14.93% -
  Horiz. % 288.09% 269.08% 211.27% 144.81% 88.67% 85.07% 100.00%
NP to SH 22,899 21,428 17,244 12,948 7,766 6,521 7,777 104.76%
  QoQ % 6.86% 24.26% 33.18% 66.73% 19.09% -16.15% -
  Horiz. % 294.45% 275.53% 221.73% 166.49% 99.86% 83.85% 100.00%
Tax Rate 19.80 % 20.77 % 21.44 % 19.34 % 21.84 % 12.13 % 10.84 % 49.15%
  QoQ % -4.67% -3.13% 10.86% -11.45% 80.05% 11.90% -
  Horiz. % 182.66% 191.61% 197.79% 178.41% 201.48% 111.90% 100.00%
Total Cost 261,611 248,308 225,516 190,697 152,681 123,703 116,367 71.19%
  QoQ % 5.36% 10.11% 18.26% 24.90% 23.43% 6.30% -
  Horiz. % 224.82% 213.38% 193.80% 163.88% 131.21% 106.30% 100.00%
Net Worth 128,762 123,779 119,383 115,907 111,126 93,826 90,986 25.92%
  QoQ % 4.03% 3.68% 3.00% 4.30% 18.44% 3.12% -
  Horiz. % 141.52% 136.04% 131.21% 127.39% 122.14% 103.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,018 6,422 6,422 3,837 0 0 0 -
  QoQ % 40.42% 0.00% 67.33% 0.00% 0.00% 0.00% -
  Horiz. % 234.97% 167.33% 167.33% 100.00% - - -
Div Payout % 39.38 % 29.97 % 37.24 % 29.64 % - % - % - % -
  QoQ % 31.40% -19.52% 25.64% 0.00% 0.00% 0.00% -
  Horiz. % 132.86% 101.11% 125.64% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,762 123,779 119,383 115,907 111,126 93,826 90,986 25.92%
  QoQ % 4.03% 3.68% 3.00% 4.30% 18.44% 3.12% -
  Horiz. % 141.52% 136.04% 131.21% 127.39% 122.14% 103.12% 100.00%
NOSH 259,601 258,952 258,406 255,866 256,643 223,928 225,773 9.71%
  QoQ % 0.25% 0.21% 0.99% -0.30% 14.61% -0.82% -
  Horiz. % 114.98% 114.70% 114.45% 113.33% 113.67% 99.18% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.05 % 10.89 % 9.55 % 7.89 % 6.15 % 7.20 % 8.83 % 16.05%
  QoQ % 1.47% 14.03% 21.04% 28.29% -14.58% -18.46% -
  Horiz. % 125.14% 123.33% 108.15% 89.35% 69.65% 81.54% 100.00%
ROE 17.78 % 17.31 % 14.44 % 11.17 % 6.99 % 6.95 % 8.55 % 62.56%
  QoQ % 2.72% 19.88% 29.27% 59.80% 0.58% -18.71% -
  Horiz. % 207.95% 202.46% 168.89% 130.64% 81.75% 81.29% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 113.29 107.61 96.49 80.91 63.39 59.53 56.54 58.60%
  QoQ % 5.28% 11.52% 19.26% 27.64% 6.48% 5.29% -
  Horiz. % 200.37% 190.33% 170.66% 143.10% 112.12% 105.29% 100.00%
EPS 8.82 8.27 6.67 5.06 3.03 2.91 3.44 86.80%
  QoQ % 6.65% 23.99% 31.82% 67.00% 4.12% -15.41% -
  Horiz. % 256.40% 240.41% 193.90% 147.09% 88.08% 84.59% 100.00%
DPS 3.50 2.50 2.49 1.50 0.00 0.00 0.00 -
  QoQ % 40.00% 0.40% 66.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 166.67% 166.00% 100.00% - - -
NAPS 0.4960 0.4780 0.4620 0.4530 0.4330 0.4190 0.4030 14.77%
  QoQ % 3.77% 3.46% 1.99% 4.62% 3.34% 3.97% -
  Horiz. % 123.08% 118.61% 114.64% 112.41% 107.44% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.54 93.37 83.55 69.37 54.51 44.66 42.77 74.00%
  QoQ % 5.54% 11.75% 20.44% 27.26% 22.06% 4.42% -
  Horiz. % 230.40% 218.31% 195.35% 162.19% 127.45% 104.42% 100.00%
EPS 7.67 7.18 5.78 4.34 2.60 2.19 2.61 104.50%
  QoQ % 6.82% 24.22% 33.18% 66.92% 18.72% -16.09% -
  Horiz. % 293.87% 275.10% 221.46% 166.28% 99.62% 83.91% 100.00%
DPS 3.02 2.15 2.15 1.29 0.00 0.00 0.00 -
  QoQ % 40.47% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 234.11% 166.67% 166.67% 100.00% - - -
NAPS 0.4315 0.4148 0.4000 0.3884 0.3724 0.3144 0.3049 25.92%
  QoQ % 4.03% 3.70% 2.99% 4.30% 18.45% 3.12% -
  Horiz. % 141.52% 136.04% 131.19% 127.39% 122.14% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.9450 0.7850 0.8050 0.4500 0.3900 0.3900 0.3600 -
P/RPS 0.83 0.73 0.83 0.56 0.62 0.66 0.64 18.83%
  QoQ % 13.70% -12.05% 48.21% -9.68% -6.06% 3.13% -
  Horiz. % 129.69% 114.06% 129.69% 87.50% 96.88% 103.13% 100.00%
P/EPS 10.71 9.49 12.06 8.89 12.89 13.39 10.45 1.64%
  QoQ % 12.86% -21.31% 35.66% -31.03% -3.73% 28.13% -
  Horiz. % 102.49% 90.81% 115.41% 85.07% 123.35% 128.13% 100.00%
EY 9.33 10.54 8.29 11.25 7.76 7.47 9.57 -1.67%
  QoQ % -11.48% 27.14% -26.31% 44.97% 3.88% -21.94% -
  Horiz. % 97.49% 110.14% 86.62% 117.55% 81.09% 78.06% 100.00%
DY 3.70 3.18 3.09 3.33 0.00 0.00 0.00 -
  QoQ % 16.35% 2.91% -7.21% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 95.50% 92.79% 100.00% - - -
P/NAPS 1.91 1.64 1.74 0.99 0.90 0.93 0.89 65.99%
  QoQ % 16.46% -5.75% 75.76% 10.00% -3.23% 4.49% -
  Horiz. % 214.61% 184.27% 195.51% 111.24% 101.12% 104.49% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 -
Price 1.0200 0.8900 0.8550 0.7300 0.4350 0.4100 0.2950 -
P/RPS 0.90 0.83 0.89 0.90 0.69 0.69 0.52 43.91%
  QoQ % 8.43% -6.74% -1.11% 30.43% 0.00% 32.69% -
  Horiz. % 173.08% 159.62% 171.15% 173.08% 132.69% 132.69% 100.00%
P/EPS 11.56 10.76 12.81 14.43 14.38 14.08 8.56 22.07%
  QoQ % 7.43% -16.00% -11.23% 0.35% 2.13% 64.49% -
  Horiz. % 135.05% 125.70% 149.65% 168.57% 167.99% 164.49% 100.00%
EY 8.65 9.30 7.80 6.93 6.96 7.10 11.68 -18.07%
  QoQ % -6.99% 19.23% 12.55% -0.43% -1.97% -39.21% -
  Horiz. % 74.06% 79.62% 66.78% 59.33% 59.59% 60.79% 100.00%
DY 3.43 2.81 2.91 2.05 0.00 0.00 0.00 -
  QoQ % 22.06% -3.44% 41.95% 0.00% 0.00% 0.00% -
  Horiz. % 167.32% 137.07% 141.95% 100.00% - - -
P/NAPS 2.06 1.86 1.85 1.61 1.00 0.98 0.73 99.07%
  QoQ % 10.75% 0.54% 14.91% 61.00% 2.04% 34.25% -
  Horiz. % 282.19% 254.79% 253.42% 220.55% 136.99% 134.25% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers