Highlights

[AWC] QoQ TTM Result on 2019-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     0.30%    YoY -     6.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 337,023 343,353 323,056 337,451 323,846 306,252 303,964 7.11%
  QoQ % -1.84% 6.28% -4.27% 4.20% 5.74% 0.75% -
  Horiz. % 110.88% 112.96% 106.28% 111.02% 106.54% 100.75% 100.00%
PBT 29,566 38,901 36,087 40,315 39,365 34,541 33,445 -7.87%
  QoQ % -24.00% 7.80% -10.49% 2.41% 13.97% 3.28% -
  Horiz. % 88.40% 116.31% 107.90% 120.54% 117.70% 103.28% 100.00%
Tax -9,190 -10,046 -8,859 -8,051 -8,099 -7,102 -6,960 20.30%
  QoQ % 8.52% -13.40% -10.04% 0.59% -14.04% -2.04% -
  Horiz. % 132.04% 144.34% 127.28% 115.68% 116.36% 102.04% 100.00%
NP 20,376 28,855 27,228 32,264 31,266 27,439 26,485 -16.00%
  QoQ % -29.38% 5.98% -15.61% 3.19% 13.95% 3.60% -
  Horiz. % 76.93% 108.95% 102.81% 121.82% 118.05% 103.60% 100.00%
NP to SH 14,004 20,645 20,044 24,403 24,329 22,385 21,377 -24.51%
  QoQ % -32.17% 3.00% -17.86% 0.30% 8.68% 4.72% -
  Horiz. % 65.51% 96.58% 93.76% 114.16% 113.81% 104.72% 100.00%
Tax Rate 31.08 % 25.82 % 24.55 % 19.97 % 20.57 % 20.56 % 20.81 % 30.56%
  QoQ % 20.37% 5.17% 22.93% -2.92% 0.05% -1.20% -
  Horiz. % 149.35% 124.07% 117.97% 95.96% 98.85% 98.80% 100.00%
Total Cost 316,647 314,498 295,828 305,187 292,580 278,813 277,479 9.18%
  QoQ % 0.68% 6.31% -3.07% 4.31% 4.94% 0.48% -
  Horiz. % 114.12% 113.34% 106.61% 109.99% 105.44% 100.48% 100.00%
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 16.00%
  QoQ % -0.84% 2.10% 0.01% 5.97% 12.23% 3.80% -
  Horiz. % 125.01% 126.06% 123.47% 123.45% 116.50% 103.80% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,866 4,392 4,392 2,812 1,350 1,350 1,350 165.56%
  QoQ % 33.57% 0.00% 56.15% 108.32% 0.00% 0.00% -
  Horiz. % 434.49% 325.29% 325.29% 208.32% 100.00% 100.00% 100.00%
Div Payout % 41.89 % 21.28 % 21.91 % 11.53 % 5.55 % 6.03 % 6.32 % 251.64%
  QoQ % 96.85% -2.88% 90.03% 107.75% -7.96% -4.59% -
  Horiz. % 662.82% 336.71% 346.68% 182.44% 87.82% 95.41% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 16.00%
  QoQ % -0.84% 2.10% 0.01% 5.97% 12.23% 3.80% -
  Horiz. % 125.01% 126.06% 123.47% 123.45% 116.50% 103.80% 100.00%
NOSH 294,903 293,131 292,977 292,516 284,339 269,566 270,060 6.03%
  QoQ % 0.60% 0.05% 0.16% 2.88% 5.48% -0.18% -
  Horiz. % 109.20% 108.54% 108.49% 108.32% 105.29% 99.82% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.05 % 8.40 % 8.43 % 9.56 % 9.65 % 8.96 % 8.71 % -21.52%
  QoQ % -27.98% -0.36% -11.82% -0.93% 7.70% 2.87% -
  Horiz. % 69.46% 96.44% 96.79% 109.76% 110.79% 102.87% 100.00%
ROE 6.90 % 10.09 % 10.00 % 12.18 % 12.87 % 13.29 % 13.17 % -34.93%
  QoQ % -31.62% 0.90% -17.90% -5.36% -3.16% 0.91% -
  Horiz. % 52.39% 76.61% 75.93% 92.48% 97.72% 100.91% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.28 117.13 110.27 115.36 113.89 113.61 112.55 1.02%
  QoQ % -2.43% 6.22% -4.41% 1.29% 0.25% 0.94% -
  Horiz. % 101.54% 104.07% 97.97% 102.50% 101.19% 100.94% 100.00%
EPS 4.75 7.04 6.84 8.34 8.56 8.30 7.92 -28.82%
  QoQ % -32.53% 2.92% -17.99% -2.57% 3.13% 4.80% -
  Horiz. % 59.97% 88.89% 86.36% 105.30% 108.08% 104.80% 100.00%
DPS 2.00 1.50 1.50 0.96 0.47 0.50 0.50 151.35%
  QoQ % 33.33% 0.00% 56.25% 104.26% -6.00% 0.00% -
  Horiz. % 400.00% 300.00% 300.00% 192.00% 94.00% 100.00% 100.00%
NAPS 0.6880 0.6980 0.6840 0.6850 0.6650 0.6250 0.6010 9.40%
  QoQ % -1.43% 2.05% -0.15% 3.01% 6.40% 3.99% -
  Horiz. % 114.48% 116.14% 113.81% 113.98% 110.65% 103.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,241
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 112.63 114.74 107.96 112.77 108.22 102.34 101.58 7.11%
  QoQ % -1.84% 6.28% -4.27% 4.20% 5.75% 0.75% -
  Horiz. % 110.88% 112.96% 106.28% 111.02% 106.54% 100.75% 100.00%
EPS 4.68 6.90 6.70 8.15 8.13 7.48 7.14 -24.49%
  QoQ % -32.17% 2.99% -17.79% 0.25% 8.69% 4.76% -
  Horiz. % 65.55% 96.64% 93.84% 114.15% 113.87% 104.76% 100.00%
DPS 1.96 1.47 1.47 0.94 0.45 0.45 0.45 165.99%
  QoQ % 33.33% 0.00% 56.38% 108.89% 0.00% 0.00% -
  Horiz. % 435.56% 326.67% 326.67% 208.89% 100.00% 100.00% 100.00%
NAPS 0.6780 0.6837 0.6697 0.6696 0.6319 0.5630 0.5424 15.99%
  QoQ % -0.83% 2.09% 0.01% 5.97% 12.24% 3.80% -
  Horiz. % 125.00% 126.05% 123.47% 123.45% 116.50% 103.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6000 0.6150 0.7350 0.7750 0.6900 0.9000 0.6650 -
P/RPS 0.53 0.53 0.67 0.67 0.61 0.79 0.59 -6.88%
  QoQ % 0.00% -20.90% 0.00% 9.84% -22.78% 33.90% -
  Horiz. % 89.83% 89.83% 113.56% 113.56% 103.39% 133.90% 100.00%
P/EPS 12.64 8.73 10.74 9.29 8.06 10.84 8.40 31.22%
  QoQ % 44.79% -18.72% 15.61% 15.26% -25.65% 29.05% -
  Horiz. % 150.48% 103.93% 127.86% 110.60% 95.95% 129.05% 100.00%
EY 7.91 11.45 9.31 10.76 12.40 9.23 11.90 -23.78%
  QoQ % -30.92% 22.99% -13.48% -13.23% 34.34% -22.44% -
  Horiz. % 66.47% 96.22% 78.24% 90.42% 104.20% 77.56% 100.00%
DY 3.33 2.44 2.04 1.24 0.69 0.56 0.75 169.41%
  QoQ % 36.48% 19.61% 64.52% 79.71% 23.21% -25.33% -
  Horiz. % 444.00% 325.33% 272.00% 165.33% 92.00% 74.67% 100.00%
P/NAPS 0.87 0.88 1.07 1.13 1.04 1.44 1.11 -14.95%
  QoQ % -1.14% -17.76% -5.31% 8.65% -27.78% 29.73% -
  Horiz. % 78.38% 79.28% 96.40% 101.80% 93.69% 129.73% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 -
Price 0.5200 0.6200 0.6450 0.7050 0.7700 0.8000 0.7600 -
P/RPS 0.46 0.53 0.58 0.61 0.68 0.70 0.68 -22.88%
  QoQ % -13.21% -8.62% -4.92% -10.29% -2.86% 2.94% -
  Horiz. % 67.65% 77.94% 85.29% 89.71% 100.00% 102.94% 100.00%
P/EPS 10.95 8.80 9.43 8.45 9.00 9.63 9.60 9.14%
  QoQ % 24.43% -6.68% 11.60% -6.11% -6.54% 0.31% -
  Horiz. % 114.06% 91.67% 98.23% 88.02% 93.75% 100.31% 100.00%
EY 9.13 11.36 10.61 11.83 11.11 10.38 10.42 -8.41%
  QoQ % -19.63% 7.07% -10.31% 6.48% 7.03% -0.38% -
  Horiz. % 87.62% 109.02% 101.82% 113.53% 106.62% 99.62% 100.00%
DY 3.85 2.42 2.32 1.36 0.62 0.62 0.66 223.01%
  QoQ % 59.09% 4.31% 70.59% 119.35% 0.00% -6.06% -
  Horiz. % 583.33% 366.67% 351.52% 206.06% 93.94% 93.94% 100.00%
P/NAPS 0.76 0.89 0.94 1.03 1.16 1.28 1.26 -28.55%
  QoQ % -14.61% -5.32% -8.74% -11.21% -9.38% 1.59% -
  Horiz. % 60.32% 70.63% 74.60% 81.75% 92.06% 101.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS