Highlights

[AWC] QoQ TTM Result on 2017-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -3.17%    YoY -     71.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 287,934 295,220 296,139 286,184 294,096 278,650 249,339 10.04%
  QoQ % -2.47% -0.31% 3.48% -2.69% 5.54% 11.76% -
  Horiz. % 115.48% 118.40% 118.77% 114.78% 117.95% 111.76% 100.00%
PBT 34,716 37,056 39,100 40,844 40,504 38,296 30,324 9.41%
  QoQ % -6.31% -5.23% -4.27% 0.84% 5.77% 26.29% -
  Horiz. % 114.48% 122.20% 128.94% 134.69% 133.57% 126.29% 100.00%
Tax -8,324 -8,568 -8,709 -8,949 -8,019 -7,954 -6,501 17.86%
  QoQ % 2.85% 1.62% 2.68% -11.60% -0.82% -22.35% -
  Horiz. % 128.04% 131.80% 133.96% 137.66% 123.35% 122.35% 100.00%
NP 26,392 28,488 30,391 31,895 32,485 30,342 23,823 7.05%
  QoQ % -7.36% -6.26% -4.72% -1.82% 7.06% 27.36% -
  Horiz. % 110.78% 119.58% 127.57% 133.88% 136.36% 127.36% 100.00%
NP to SH 21,056 21,214 21,589 22,172 22,899 21,428 17,244 14.20%
  QoQ % -0.74% -1.74% -2.63% -3.17% 6.86% 24.26% -
  Horiz. % 122.11% 123.02% 125.20% 128.58% 132.79% 124.26% 100.00%
Tax Rate 23.98 % 23.12 % 22.27 % 21.91 % 19.80 % 20.77 % 21.44 % 7.73%
  QoQ % 3.72% 3.82% 1.64% 10.66% -4.67% -3.13% -
  Horiz. % 111.85% 107.84% 103.87% 102.19% 92.35% 96.88% 100.00%
Total Cost 261,542 266,732 265,748 254,289 261,611 248,308 225,516 10.36%
  QoQ % -1.95% 0.37% 4.51% -2.80% 5.36% 10.11% -
  Horiz. % 115.97% 118.28% 117.84% 112.76% 116.01% 110.11% 100.00%
Net Worth 150,873 146,853 140,986 134,395 128,762 123,779 119,383 16.84%
  QoQ % 2.74% 4.16% 4.90% 4.37% 4.03% 3.68% -
  Horiz. % 126.38% 123.01% 118.10% 112.57% 107.86% 103.68% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,635 5,231 5,231 5,180 9,018 6,422 6,422 -44.69%
  QoQ % -49.62% 0.00% 0.99% -42.56% 40.42% 0.00% -
  Horiz. % 41.03% 81.46% 81.46% 80.66% 140.42% 100.00% 100.00%
Div Payout % 12.52 % 24.66 % 24.23 % 23.36 % 39.38 % 29.97 % 37.24 % -51.55%
  QoQ % -49.23% 1.77% 3.72% -40.68% 31.40% -19.52% -
  Horiz. % 33.62% 66.22% 65.06% 62.73% 105.75% 80.48% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 150,873 146,853 140,986 134,395 128,762 123,779 119,383 16.84%
  QoQ % 2.74% 4.16% 4.90% 4.37% 4.03% 3.68% -
  Horiz. % 126.38% 123.01% 118.10% 112.57% 107.86% 103.68% 100.00%
NOSH 268,937 265,078 263,526 261,979 259,601 258,952 258,406 2.69%
  QoQ % 1.46% 0.59% 0.59% 0.92% 0.25% 0.21% -
  Horiz. % 104.08% 102.58% 101.98% 101.38% 100.46% 100.21% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.17 % 9.65 % 10.26 % 11.14 % 11.05 % 10.89 % 9.55 % -2.66%
  QoQ % -4.97% -5.95% -7.90% 0.81% 1.47% 14.03% -
  Horiz. % 96.02% 101.05% 107.43% 116.65% 115.71% 114.03% 100.00%
ROE 13.96 % 14.45 % 15.31 % 16.50 % 17.78 % 17.31 % 14.44 % -2.22%
  QoQ % -3.39% -5.62% -7.21% -7.20% 2.72% 19.88% -
  Horiz. % 96.68% 100.07% 106.02% 114.27% 123.13% 119.88% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.06 111.37 112.38 109.24 113.29 107.61 96.49 7.16%
  QoQ % -3.87% -0.90% 2.87% -3.57% 5.28% 11.52% -
  Horiz. % 110.95% 115.42% 116.47% 113.21% 117.41% 111.52% 100.00%
EPS 7.83 8.00 8.19 8.46 8.82 8.27 6.67 11.25%
  QoQ % -2.13% -2.32% -3.19% -4.08% 6.65% 23.99% -
  Horiz. % 117.39% 119.94% 122.79% 126.84% 132.23% 123.99% 100.00%
DPS 0.98 1.97 2.00 2.00 3.50 2.50 2.49 -46.20%
  QoQ % -50.25% -1.50% 0.00% -42.86% 40.00% 0.40% -
  Horiz. % 39.36% 79.12% 80.32% 80.32% 140.56% 100.40% 100.00%
NAPS 0.5610 0.5540 0.5350 0.5130 0.4960 0.4780 0.4620 13.78%
  QoQ % 1.26% 3.55% 4.29% 3.43% 3.77% 3.46% -
  Horiz. % 121.43% 119.91% 115.80% 111.04% 107.36% 103.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.35 98.79 99.10 95.77 98.42 93.25 83.44 10.04%
  QoQ % -2.47% -0.31% 3.48% -2.69% 5.54% 11.76% -
  Horiz. % 115.47% 118.40% 118.77% 114.78% 117.95% 111.76% 100.00%
EPS 7.05 7.10 7.22 7.42 7.66 7.17 5.77 14.25%
  QoQ % -0.70% -1.66% -2.70% -3.13% 6.83% 24.26% -
  Horiz. % 122.18% 123.05% 125.13% 128.60% 132.76% 124.26% 100.00%
DPS 0.88 1.75 1.75 1.73 3.02 2.15 2.15 -44.78%
  QoQ % -49.71% 0.00% 1.16% -42.72% 40.47% 0.00% -
  Horiz. % 40.93% 81.40% 81.40% 80.47% 140.47% 100.00% 100.00%
NAPS 0.5049 0.4914 0.4718 0.4497 0.4309 0.4142 0.3995 16.84%
  QoQ % 2.75% 4.15% 4.91% 4.36% 4.03% 3.68% -
  Horiz. % 126.38% 123.00% 118.10% 112.57% 107.86% 103.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8900 1.0400 1.1000 1.0400 0.9450 0.7850 0.8050 -
P/RPS 0.83 0.93 0.98 0.95 0.83 0.73 0.83 -
  QoQ % -10.75% -5.10% 3.16% 14.46% 13.70% -12.05% -
  Horiz. % 100.00% 112.05% 118.07% 114.46% 100.00% 87.95% 100.00%
P/EPS 11.37 13.00 13.43 12.29 10.71 9.49 12.06 -3.84%
  QoQ % -12.54% -3.20% 9.28% 14.75% 12.86% -21.31% -
  Horiz. % 94.28% 107.79% 111.36% 101.91% 88.81% 78.69% 100.00%
EY 8.80 7.70 7.45 8.14 9.33 10.54 8.29 4.05%
  QoQ % 14.29% 3.36% -8.48% -12.75% -11.48% 27.14% -
  Horiz. % 106.15% 92.88% 89.87% 98.19% 112.55% 127.14% 100.00%
DY 1.10 1.90 1.82 1.92 3.70 3.18 3.09 -49.68%
  QoQ % -42.11% 4.40% -5.21% -48.11% 16.35% 2.91% -
  Horiz. % 35.60% 61.49% 58.90% 62.14% 119.74% 102.91% 100.00%
P/NAPS 1.59 1.88 2.06 2.03 1.91 1.64 1.74 -5.82%
  QoQ % -15.43% -8.74% 1.48% 6.28% 16.46% -5.75% -
  Horiz. % 91.38% 108.05% 118.39% 116.67% 109.77% 94.25% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 -
Price 0.7750 1.0000 1.0800 1.0200 1.0200 0.8900 0.8550 -
P/RPS 0.72 0.90 0.96 0.93 0.90 0.83 0.89 -13.14%
  QoQ % -20.00% -6.25% 3.23% 3.33% 8.43% -6.74% -
  Horiz. % 80.90% 101.12% 107.87% 104.49% 101.12% 93.26% 100.00%
P/EPS 9.90 12.50 13.18 12.05 11.56 10.76 12.81 -15.75%
  QoQ % -20.80% -5.16% 9.38% 4.24% 7.43% -16.00% -
  Horiz. % 77.28% 97.58% 102.89% 94.07% 90.24% 84.00% 100.00%
EY 10.10 8.00 7.59 8.30 8.65 9.30 7.80 18.74%
  QoQ % 26.25% 5.40% -8.55% -4.05% -6.99% 19.23% -
  Horiz. % 129.49% 102.56% 97.31% 106.41% 110.90% 119.23% 100.00%
DY 1.26 1.97 1.85 1.96 3.43 2.81 2.91 -42.68%
  QoQ % -36.04% 6.49% -5.61% -42.86% 22.06% -3.44% -
  Horiz. % 43.30% 67.70% 63.57% 67.35% 117.87% 96.56% 100.00%
P/NAPS 1.38 1.81 2.02 1.99 2.06 1.86 1.85 -17.71%
  QoQ % -23.76% -10.40% 1.51% -3.40% 10.75% 0.54% -
  Horiz. % 74.59% 97.84% 109.19% 107.57% 111.35% 100.54% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers