Highlights

[AWC] YoY Annualized Quarter Result on 2016-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     19.40%    YoY -     111.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 323,055 303,964 296,138 248,532 128,017 119,506 145,000 14.28%
  YoY % 6.28% 2.64% 19.15% 94.14% 7.12% -17.58% -
  Horiz. % 222.80% 209.63% 204.23% 171.40% 88.29% 82.42% 100.00%
PBT 36,089 33,444 39,101 30,045 12,824 13,753 9,715 24.44%
  YoY % 7.91% -14.47% 30.14% 134.29% -6.75% 41.56% -
  Horiz. % 371.48% 344.25% 402.48% 309.26% 132.00% 141.56% 100.00%
Tax -8,859 -6,961 -8,709 -6,450 -1,108 -3,793 -4,127 13.57%
  YoY % -27.27% 20.07% -35.02% -482.13% 70.79% 8.09% -
  Horiz. % 214.66% 168.67% 211.02% 156.29% 26.85% 91.91% 100.00%
NP 27,230 26,483 30,392 23,595 11,716 9,960 5,588 30.19%
  YoY % 2.82% -12.86% 28.81% 101.39% 17.63% 78.24% -
  Horiz. % 487.29% 473.93% 543.88% 422.24% 209.66% 178.24% 100.00%
NP to SH 20,045 21,376 21,590 17,127 8,082 6,952 4,555 28.00%
  YoY % -6.23% -0.99% 26.06% 111.92% 16.25% 52.62% -
  Horiz. % 440.07% 469.29% 473.98% 376.00% 177.43% 152.62% 100.00%
Tax Rate 24.55 % 20.81 % 22.27 % 21.47 % 8.64 % 27.58 % 42.48 % -8.73%
  YoY % 17.97% -6.56% 3.73% 148.50% -68.67% -35.08% -
  Horiz. % 57.79% 48.99% 52.42% 50.54% 20.34% 64.92% 100.00%
Total Cost 295,825 277,481 265,746 224,937 116,301 109,546 139,412 13.35%
  YoY % 6.61% 4.42% 18.14% 93.41% 6.17% -21.42% -
  Horiz. % 212.19% 199.04% 190.62% 161.35% 83.42% 78.58% 100.00%
Net Worth 200,396 162,306 139,500 114,545 91,532 79,195 72,115 18.56%
  YoY % 23.47% 16.35% 21.79% 25.14% 15.58% 9.82% -
  Horiz. % 277.88% 225.06% 193.44% 158.84% 126.92% 109.82% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,394 1,350 5,214 6,211 - - - -
  YoY % 225.46% -74.11% -16.05% 0.00% 0.00% 0.00% -
  Horiz. % 70.75% 21.74% 83.95% 100.00% - - -
Div Payout % 21.92 % 6.32 % 24.15 % 36.27 % - % - % - % -
  YoY % 246.84% -73.83% -33.42% 0.00% 0.00% 0.00% -
  Horiz. % 60.44% 17.42% 66.58% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 200,396 162,306 139,500 114,545 91,532 79,195 72,115 18.56%
  YoY % 23.47% 16.35% 21.79% 25.14% 15.58% 9.82% -
  Horiz. % 277.88% 225.06% 193.44% 158.84% 126.92% 109.82% 100.00%
NOSH 292,977 270,060 260,748 248,472 225,449 225,628 225,360 4.47%
  YoY % 8.49% 3.57% 4.94% 10.21% -0.08% 0.12% -
  Horiz. % 130.00% 119.83% 115.70% 110.26% 100.04% 100.12% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.43 % 8.71 % 10.26 % 9.49 % 9.15 % 8.33 % 3.85 % 13.95%
  YoY % -3.21% -15.11% 8.11% 3.72% 9.84% 116.36% -
  Horiz. % 218.96% 226.23% 266.49% 246.49% 237.66% 216.36% 100.00%
ROE 10.00 % 13.17 % 15.48 % 14.95 % 8.83 % 8.78 % 6.32 % 7.94%
  YoY % -24.07% -14.92% 3.55% 69.31% 0.57% 38.92% -
  Horiz. % 158.23% 208.39% 244.94% 236.55% 139.72% 138.92% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 110.27 112.55 113.57 100.02 56.78 52.97 64.34 9.39%
  YoY % -2.03% -0.90% 13.55% 76.15% 7.19% -17.67% -
  Horiz. % 171.39% 174.93% 176.52% 155.46% 88.25% 82.33% 100.00%
EPS 7.08 7.99 8.28 6.89 3.59 3.09 2.00 23.44%
  YoY % -11.39% -3.50% 20.17% 91.92% 16.18% 54.50% -
  Horiz. % 354.00% 399.50% 414.00% 344.50% 179.50% 154.50% 100.00%
DPS 1.50 0.50 2.00 2.50 0.00 0.00 0.00 -
  YoY % 200.00% -75.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 20.00% 80.00% 100.00% - - -
NAPS 0.6840 0.6010 0.5350 0.4610 0.4060 0.3510 0.3200 13.49%
  YoY % 13.81% 12.34% 16.05% 13.55% 15.67% 9.69% -
  Horiz. % 213.75% 187.81% 167.19% 144.06% 126.87% 109.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 108.04 101.65 99.03 83.11 42.81 39.96 48.49 14.28%
  YoY % 6.29% 2.65% 19.16% 94.14% 7.13% -17.59% -
  Horiz. % 222.81% 209.63% 204.23% 171.40% 88.29% 82.41% 100.00%
EPS 6.70 7.15 7.22 5.73 2.70 2.32 1.52 28.03%
  YoY % -6.29% -0.97% 26.00% 112.22% 16.38% 52.63% -
  Horiz. % 440.79% 470.39% 475.00% 376.97% 177.63% 152.63% 100.00%
DPS 1.47 0.45 1.74 2.08 0.00 0.00 0.00 -
  YoY % 226.67% -74.14% -16.35% 0.00% 0.00% 0.00% -
  Horiz. % 70.67% 21.63% 83.65% 100.00% - - -
NAPS 0.6702 0.5428 0.4665 0.3831 0.3061 0.2648 0.2412 18.56%
  YoY % 23.47% 16.36% 21.77% 25.16% 15.60% 9.78% -
  Horiz. % 277.86% 225.04% 193.41% 158.83% 126.91% 109.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7350 0.6650 1.1000 0.8050 0.3600 0.2650 0.2400 -
P/RPS 0.67 0.59 0.97 0.80 0.63 0.50 0.37 10.40%
  YoY % 13.56% -39.18% 21.25% 26.98% 26.00% 35.14% -
  Horiz. % 181.08% 159.46% 262.16% 216.22% 170.27% 135.14% 100.00%
P/EPS 10.74 8.40 13.29 11.68 10.04 8.60 11.87 -1.65%
  YoY % 27.86% -36.79% 13.78% 16.33% 16.74% -27.55% -
  Horiz. % 90.48% 70.77% 111.96% 98.40% 84.58% 72.45% 100.00%
EY 9.31 11.90 7.53 8.56 9.96 11.63 8.42 1.69%
  YoY % -21.76% 58.03% -12.03% -14.06% -14.36% 38.12% -
  Horiz. % 110.57% 141.33% 89.43% 101.66% 118.29% 138.12% 100.00%
DY 2.04 0.75 1.82 3.11 0.00 0.00 0.00 -
  YoY % 172.00% -58.79% -41.48% 0.00% 0.00% 0.00% -
  Horiz. % 65.59% 24.12% 58.52% 100.00% - - -
P/NAPS 1.07 1.11 2.06 1.75 0.89 0.75 0.75 6.10%
  YoY % -3.60% -46.12% 17.71% 96.63% 18.67% 0.00% -
  Horiz. % 142.67% 148.00% 274.67% 233.33% 118.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 -
Price 0.6450 0.7600 1.0800 0.8550 0.2950 0.2950 0.2450 -
P/RPS 0.58 0.68 0.95 0.85 0.52 0.56 0.38 7.30%
  YoY % -14.71% -28.42% 11.76% 63.46% -7.14% 47.37% -
  Horiz. % 152.63% 178.95% 250.00% 223.68% 136.84% 147.37% 100.00%
P/EPS 9.43 9.60 13.04 12.40 8.23 9.57 12.12 -4.09%
  YoY % -1.77% -26.38% 5.16% 50.67% -14.00% -21.04% -
  Horiz. % 77.81% 79.21% 107.59% 102.31% 67.90% 78.96% 100.00%
EY 10.61 10.41 7.67 8.06 12.15 10.44 8.25 4.28%
  YoY % 1.92% 35.72% -4.84% -33.66% 16.38% 26.55% -
  Horiz. % 128.61% 126.18% 92.97% 97.70% 147.27% 126.55% 100.00%
DY 2.33 0.66 1.85 2.92 0.00 0.00 0.00 -
  YoY % 253.03% -64.32% -36.64% 0.00% 0.00% 0.00% -
  Horiz. % 79.79% 22.60% 63.36% 100.00% - - -
P/NAPS 0.94 1.26 2.02 1.85 0.73 0.84 0.77 3.38%
  YoY % -25.40% -37.62% 9.19% 153.42% -13.10% 9.09% -
  Horiz. % 122.08% 163.64% 262.34% 240.26% 94.81% 109.09% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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