Highlights

[AWC] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     44.42%    YoY -     617.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 264,816 268,492 151,248 128,640 107,400 101,680 103,676 16.90%
  YoY % -1.37% 77.52% 17.57% 19.78% 5.63% -1.93% -
  Horiz. % 255.43% 258.97% 145.89% 124.08% 103.59% 98.07% 100.00%
PBT 32,228 40,404 8,516 15,440 1,080 -13,148 6,952 29.10%
  YoY % -20.24% 374.45% -44.84% 1,329.63% 108.21% -289.13% -
  Horiz. % 463.58% 581.19% 122.50% 222.09% 15.54% -189.13% 100.00%
Tax -6,908 -7,472 -1,660 -1,848 -1,028 -224 -576 51.24%
  YoY % 7.55% -350.12% 10.17% -79.77% -358.93% 61.11% -
  Horiz. % 1,199.31% 1,297.22% 288.19% 320.83% 178.47% 38.89% 100.00%
NP 25,320 32,932 6,856 13,592 52 -13,372 6,376 25.81%
  YoY % -23.11% 380.34% -49.56% 26,038.46% 100.39% -309.72% -
  Horiz. % 397.11% 516.50% 107.53% 213.17% 0.82% -209.72% 100.00%
NP to SH 20,252 21,752 5,016 10,040 1,400 -12,252 2,900 38.21%
  YoY % -6.90% 333.65% -50.04% 617.14% 111.43% -522.48% -
  Horiz. % 698.34% 750.07% 172.97% 346.21% 48.28% -422.48% 100.00%
Tax Rate 21.43 % 18.49 % 19.49 % 11.97 % 95.19 % - % 8.29 % 17.13%
  YoY % 15.90% -5.13% 62.82% -87.43% 0.00% 0.00% -
  Horiz. % 258.50% 223.04% 235.10% 144.39% 1,148.25% 0.00% 100.00%
Total Cost 239,496 235,560 144,392 115,048 107,348 115,052 97,300 16.18%
  YoY % 1.67% 63.14% 25.51% 7.17% -6.70% 18.24% -
  Horiz. % 246.14% 242.10% 148.40% 118.24% 110.33% 118.24% 100.00%
Net Worth 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47%
  YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% -
  Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 13,513 13,593 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.41% 100.00%
Div Payout % - % - % - % - % - % - % 468.75 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47%
  YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% -
  Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
NOSH 265,078 258,952 223,928 226,126 218,750 225,220 226,562 2.65%
  YoY % 2.37% 15.64% -0.97% 3.37% -2.87% -0.59% -
  Horiz. % 117.00% 114.30% 98.84% 99.81% 96.55% 99.41% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.56 % 12.27 % 4.53 % 10.57 % 0.05 % -13.15 % 6.15 % 7.62%
  YoY % -22.09% 170.86% -57.14% 21,040.00% 100.38% -313.82% -
  Horiz. % 155.45% 199.51% 73.66% 171.87% 0.81% -213.82% 100.00%
ROE 13.79 % 17.57 % 5.35 % 12.33 % 2.00 % -17.55 % 4.00 % 22.89%
  YoY % -21.51% 228.41% -56.61% 516.50% 111.40% -538.75% -
  Horiz. % 344.75% 439.25% 133.75% 308.25% 50.00% -438.75% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 99.90 103.68 67.54 56.89 49.10 45.15 45.76 13.88%
  YoY % -3.65% 53.51% 18.72% 15.87% 8.75% -1.33% -
  Horiz. % 218.31% 226.57% 147.60% 124.32% 107.30% 98.67% 100.00%
EPS 7.64 8.40 2.24 4.44 0.64 -5.44 1.28 34.65%
  YoY % -9.05% 275.00% -49.55% 593.75% 111.76% -525.00% -
  Horiz. % 596.88% 656.25% 175.00% 346.88% 50.00% -425.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 9.57%
  YoY % 15.90% 14.08% 16.39% 12.50% 3.23% -3.12% -
  Horiz. % 173.12% 149.38% 130.94% 112.50% 100.00% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 88.58 89.81 50.59 43.03 35.93 34.01 34.68 16.90%
  YoY % -1.37% 77.53% 17.57% 19.76% 5.65% -1.93% -
  Horiz. % 255.42% 258.97% 145.88% 124.08% 103.60% 98.07% 100.00%
EPS 6.77 7.28 1.68 3.36 0.47 -4.10 0.97 38.20%
  YoY % -7.01% 333.33% -50.00% 614.89% 111.46% -522.68% -
  Horiz. % 697.94% 750.52% 173.20% 346.39% 48.45% -422.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.52 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.34% 100.00%
NAPS 0.4912 0.4140 0.3138 0.2723 0.2342 0.2335 0.2425 12.47%
  YoY % 18.65% 31.93% 15.24% 16.27% 0.30% -3.71% -
  Horiz. % 202.56% 170.72% 129.40% 112.29% 96.58% 96.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 -
P/RPS 1.04 0.76 0.58 0.63 0.51 0.51 0.46 14.55%
  YoY % 36.84% 31.03% -7.94% 23.53% 0.00% 10.87% -
  Horiz. % 226.09% 165.22% 126.09% 136.96% 110.87% 110.87% 100.00%
P/EPS 13.61 9.35 17.41 8.11 39.06 -4.23 16.41 -3.07%
  YoY % 45.56% -46.30% 114.67% -79.24% 1,023.40% -125.78% -
  Horiz. % 82.94% 56.98% 106.09% 49.42% 238.03% -25.78% 100.00%
EY 7.35 10.70 5.74 12.33 2.56 -23.65 6.10 3.15%
  YoY % -31.31% 86.41% -53.45% 381.64% 110.82% -487.70% -
  Horiz. % 120.49% 175.41% 94.10% 202.13% 41.97% -387.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 26.09 28.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.32% 100.00%
P/NAPS 1.88 1.64 0.93 1.00 0.78 0.74 0.66 19.04%
  YoY % 14.63% 76.34% -7.00% 28.21% 5.41% 12.12% -
  Horiz. % 284.85% 248.48% 140.91% 151.52% 118.18% 112.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 -
Price 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 -
P/RPS 1.00 0.86 0.61 0.62 0.56 0.53 0.55 10.47%
  YoY % 16.28% 40.98% -1.61% 10.71% 5.66% -3.64% -
  Horiz. % 181.82% 156.36% 110.91% 112.73% 101.82% 96.36% 100.00%
P/EPS 13.09 10.60 18.30 8.00 42.97 -4.41 19.53 -6.45%
  YoY % 23.49% -42.08% 128.75% -81.38% 1,074.38% -122.58% -
  Horiz. % 67.03% 54.28% 93.70% 40.96% 220.02% -22.58% 100.00%
EY 7.64 9.44 5.46 12.51 2.33 -22.67 5.12 6.89%
  YoY % -19.07% 72.89% -56.35% 436.91% 110.28% -542.77% -
  Horiz. % 149.22% 184.38% 106.64% 244.34% 45.51% -442.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 25.00 24.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.17% 100.00%
P/NAPS 1.81 1.86 0.98 0.99 0.86 0.77 0.78 15.05%
  YoY % -2.69% 89.80% -1.01% 15.12% 11.69% -1.28% -
  Horiz. % 232.05% 238.46% 125.64% 126.92% 110.26% 98.72% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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