Highlights

[AWC] QoQ TTM Result on 2018-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     8.68%    YoY -     3.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 323,846 306,252 303,964 295,764 287,934 295,220 296,139 6.13%
  QoQ % 5.74% 0.75% 2.77% 2.72% -2.47% -0.31% -
  Horiz. % 109.36% 103.41% 102.64% 99.87% 97.23% 99.69% 100.00%
PBT 39,365 34,541 33,445 36,696 34,716 37,056 39,100 0.45%
  QoQ % 13.97% 3.28% -8.86% 5.70% -6.31% -5.23% -
  Horiz. % 100.68% 88.34% 85.54% 93.85% 88.79% 94.77% 100.00%
Tax -8,099 -7,102 -6,960 -8,304 -8,324 -8,568 -8,709 -4.71%
  QoQ % -14.04% -2.04% 16.18% 0.24% 2.85% 1.62% -
  Horiz. % 93.00% 81.55% 79.92% 95.35% 95.58% 98.38% 100.00%
NP 31,266 27,439 26,485 28,392 26,392 28,488 30,391 1.91%
  QoQ % 13.95% 3.60% -6.72% 7.58% -7.36% -6.26% -
  Horiz. % 102.88% 90.29% 87.15% 93.42% 86.84% 93.74% 100.00%
NP to SH 24,329 22,385 21,377 22,883 21,056 21,214 21,589 8.27%
  QoQ % 8.68% 4.72% -6.58% 8.68% -0.74% -1.74% -
  Horiz. % 112.69% 103.69% 99.02% 105.99% 97.53% 98.26% 100.00%
Tax Rate 20.57 % 20.56 % 20.81 % 22.63 % 23.98 % 23.12 % 22.27 % -5.14%
  QoQ % 0.05% -1.20% -8.04% -5.63% 3.72% 3.82% -
  Horiz. % 92.37% 92.32% 93.44% 101.62% 107.68% 103.82% 100.00%
Total Cost 292,580 278,813 277,479 267,372 261,542 266,732 265,748 6.60%
  QoQ % 4.94% 0.48% 3.78% 2.23% -1.95% 0.37% -
  Horiz. % 110.10% 104.92% 104.41% 100.61% 98.42% 100.37% 100.00%
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 140,986 21.55%
  QoQ % 12.23% 3.80% 4.99% 2.46% 2.74% 4.16% -
  Horiz. % 134.12% 119.50% 115.12% 109.65% 107.01% 104.16% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,350 1,350 1,350 2,635 2,635 5,231 5,231 -59.36%
  QoQ % 0.00% 0.00% -48.76% 0.00% -49.62% 0.00% -
  Horiz. % 25.81% 25.81% 25.81% 50.38% 50.38% 100.00% 100.00%
Div Payout % 5.55 % 6.03 % 6.32 % 11.52 % 12.52 % 24.66 % 24.23 % -62.46%
  QoQ % -7.96% -4.59% -45.14% -7.99% -49.23% 1.77% -
  Horiz. % 22.91% 24.89% 26.08% 47.54% 51.67% 101.77% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 140,986 21.55%
  QoQ % 12.23% 3.80% 4.99% 2.46% 2.74% 4.16% -
  Horiz. % 134.12% 119.50% 115.12% 109.65% 107.01% 104.16% 100.00%
NOSH 284,339 269,566 270,060 269,793 268,937 265,078 263,526 5.18%
  QoQ % 5.48% -0.18% 0.10% 0.32% 1.46% 0.59% -
  Horiz. % 107.90% 102.29% 102.48% 102.38% 102.05% 100.59% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.65 % 8.96 % 8.71 % 9.60 % 9.17 % 9.65 % 10.26 % -3.99%
  QoQ % 7.70% 2.87% -9.27% 4.69% -4.97% -5.95% -
  Horiz. % 94.05% 87.33% 84.89% 93.57% 89.38% 94.05% 100.00%
ROE 12.87 % 13.29 % 13.17 % 14.80 % 13.96 % 14.45 % 15.31 % -10.90%
  QoQ % -3.16% 0.91% -11.01% 6.02% -3.39% -5.62% -
  Horiz. % 84.06% 86.81% 86.02% 96.67% 91.18% 94.38% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 113.89 113.61 112.55 109.63 107.06 111.37 112.38 0.89%
  QoQ % 0.25% 0.94% 2.66% 2.40% -3.87% -0.90% -
  Horiz. % 101.34% 101.09% 100.15% 97.55% 95.27% 99.10% 100.00%
EPS 8.56 8.30 7.92 8.48 7.83 8.00 8.19 2.98%
  QoQ % 3.13% 4.80% -6.60% 8.30% -2.13% -2.32% -
  Horiz. % 104.52% 101.34% 96.70% 103.54% 95.60% 97.68% 100.00%
DPS 0.47 0.50 0.50 0.98 0.98 1.97 2.00 -61.82%
  QoQ % -6.00% 0.00% -48.98% 0.00% -50.25% -1.50% -
  Horiz. % 23.50% 25.00% 25.00% 49.00% 49.00% 98.50% 100.00%
NAPS 0.6650 0.6250 0.6010 0.5730 0.5610 0.5540 0.5350 15.56%
  QoQ % 6.40% 3.99% 4.89% 2.14% 1.26% 3.55% -
  Horiz. % 124.30% 116.82% 112.34% 107.10% 104.86% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.37 102.48 101.72 98.97 96.35 98.79 99.10 6.13%
  QoQ % 5.75% 0.75% 2.78% 2.72% -2.47% -0.31% -
  Horiz. % 109.35% 103.41% 102.64% 99.87% 97.23% 99.69% 100.00%
EPS 8.14 7.49 7.15 7.66 7.05 7.10 7.22 8.30%
  QoQ % 8.68% 4.76% -6.66% 8.65% -0.70% -1.66% -
  Horiz. % 112.74% 103.74% 99.03% 106.09% 97.65% 98.34% 100.00%
DPS 0.45 0.45 0.45 0.88 0.88 1.75 1.75 -59.46%
  QoQ % 0.00% 0.00% -48.86% 0.00% -49.71% 0.00% -
  Horiz. % 25.71% 25.71% 25.71% 50.29% 50.29% 100.00% 100.00%
NAPS 0.6327 0.5638 0.5431 0.5173 0.5049 0.4914 0.4718 21.54%
  QoQ % 12.22% 3.81% 4.99% 2.46% 2.75% 4.15% -
  Horiz. % 134.10% 119.50% 115.11% 109.64% 107.02% 104.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6900 0.9000 0.6650 0.7550 0.8900 1.0400 1.1000 -
P/RPS 0.61 0.79 0.59 0.69 0.83 0.93 0.98 -27.04%
  QoQ % -22.78% 33.90% -14.49% -16.87% -10.75% -5.10% -
  Horiz. % 62.24% 80.61% 60.20% 70.41% 84.69% 94.90% 100.00%
P/EPS 8.06 10.84 8.40 8.90 11.37 13.00 13.43 -28.78%
  QoQ % -25.65% 29.05% -5.62% -21.72% -12.54% -3.20% -
  Horiz. % 60.01% 80.71% 62.55% 66.27% 84.66% 96.80% 100.00%
EY 12.40 9.23 11.90 11.23 8.80 7.70 7.45 40.32%
  QoQ % 34.34% -22.44% 5.97% 27.61% 14.29% 3.36% -
  Horiz. % 166.44% 123.89% 159.73% 150.74% 118.12% 103.36% 100.00%
DY 0.69 0.56 0.75 1.29 1.10 1.90 1.82 -47.53%
  QoQ % 23.21% -25.33% -41.86% 17.27% -42.11% 4.40% -
  Horiz. % 37.91% 30.77% 41.21% 70.88% 60.44% 104.40% 100.00%
P/NAPS 1.04 1.44 1.11 1.32 1.59 1.88 2.06 -36.52%
  QoQ % -27.78% 29.73% -15.91% -16.98% -15.43% -8.74% -
  Horiz. % 50.49% 69.90% 53.88% 64.08% 77.18% 91.26% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 -
Price 0.7700 0.8000 0.7600 0.7400 0.7750 1.0000 1.0800 -
P/RPS 0.68 0.70 0.68 0.68 0.72 0.90 0.96 -20.49%
  QoQ % -2.86% 2.94% 0.00% -5.56% -20.00% -6.25% -
  Horiz. % 70.83% 72.92% 70.83% 70.83% 75.00% 93.75% 100.00%
P/EPS 9.00 9.63 9.60 8.72 9.90 12.50 13.18 -22.40%
  QoQ % -6.54% 0.31% 10.09% -11.92% -20.80% -5.16% -
  Horiz. % 68.29% 73.07% 72.84% 66.16% 75.11% 94.84% 100.00%
EY 11.11 10.38 10.42 11.46 10.10 8.00 7.59 28.83%
  QoQ % 7.03% -0.38% -9.08% 13.47% 26.25% 5.40% -
  Horiz. % 146.38% 136.76% 137.29% 150.99% 133.07% 105.40% 100.00%
DY 0.62 0.62 0.66 1.32 1.26 1.97 1.85 -51.66%
  QoQ % 0.00% -6.06% -50.00% 4.76% -36.04% 6.49% -
  Horiz. % 33.51% 33.51% 35.68% 71.35% 68.11% 106.49% 100.00%
P/NAPS 1.16 1.28 1.26 1.29 1.38 1.81 2.02 -30.84%
  QoQ % -9.38% 1.59% -2.33% -6.52% -23.76% -10.40% -
  Horiz. % 57.43% 63.37% 62.38% 63.86% 68.32% 89.60% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers