Highlights

[AWC] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -37.94%    YoY -     -50.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 273,968 264,816 268,492 151,248 128,640 107,400 101,680 17.95%
  YoY % 3.46% -1.37% 77.52% 17.57% 19.78% 5.63% -
  Horiz. % 269.44% 260.44% 264.06% 148.75% 126.51% 105.63% 100.00%
PBT 36,612 32,228 40,404 8,516 15,440 1,080 -13,148 -
  YoY % 13.60% -20.24% 374.45% -44.84% 1,329.63% 108.21% -
  Horiz. % -278.46% -245.12% -307.30% -64.77% -117.43% -8.21% 100.00%
Tax -7,476 -6,908 -7,472 -1,660 -1,848 -1,028 -224 79.39%
  YoY % -8.22% 7.55% -350.12% 10.17% -79.77% -358.93% -
  Horiz. % 3,337.50% 3,083.93% 3,335.71% 741.07% 825.00% 458.93% 100.00%
NP 29,136 25,320 32,932 6,856 13,592 52 -13,372 -
  YoY % 15.07% -23.11% 380.34% -49.56% 26,038.46% 100.39% -
  Horiz. % -217.89% -189.35% -246.28% -51.27% -101.65% -0.39% 100.00%
NP to SH 24,284 20,252 21,752 5,016 10,040 1,400 -12,252 -
  YoY % 19.91% -6.90% 333.65% -50.04% 617.14% 111.43% -
  Horiz. % -198.20% -165.30% -177.54% -40.94% -81.95% -11.43% 100.00%
Tax Rate 20.42 % 21.43 % 18.49 % 19.49 % 11.97 % 95.19 % - % -
  YoY % -4.71% 15.90% -5.13% 62.82% -87.43% 0.00% -
  Horiz. % 21.45% 22.51% 19.42% 20.47% 12.57% 100.00% -
Total Cost 244,832 239,496 235,560 144,392 115,048 107,348 115,052 13.41%
  YoY % 2.23% 1.67% 63.14% 25.51% 7.17% -6.70% -
  Horiz. % 212.80% 208.16% 204.74% 125.50% 100.00% 93.30% 100.00%
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 13,513 -
  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%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
NOSH 269,566 265,078 258,952 223,928 226,126 218,750 225,220 3.04%
  YoY % 1.69% 2.37% 15.64% -0.97% 3.37% -2.87% -
  Horiz. % 119.69% 117.70% 114.98% 99.43% 100.40% 97.13% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.63 % 9.56 % 12.27 % 4.53 % 10.57 % 0.05 % -13.15 % -
  YoY % 11.19% -22.09% 170.86% -57.14% 21,040.00% 100.38% -
  Horiz. % -80.84% -72.70% -93.31% -34.45% -80.38% -0.38% 100.00%
ROE 14.41 % 13.79 % 17.57 % 5.35 % 12.33 % 2.00 % -17.55 % -
  YoY % 4.50% -21.51% 228.41% -56.61% 516.50% 111.40% -
  Horiz. % -82.11% -78.58% -100.11% -30.48% -70.26% -11.40% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 101.63 99.90 103.68 67.54 56.89 49.10 45.15 14.47%
  YoY % 1.73% -3.65% 53.51% 18.72% 15.87% 8.75% -
  Horiz. % 225.09% 221.26% 229.63% 149.59% 126.00% 108.75% 100.00%
EPS 9.00 7.64 8.40 2.24 4.44 0.64 -5.44 -
  YoY % 17.80% -9.05% 275.00% -49.55% 593.75% 111.76% -
  Horiz. % -165.44% -140.44% -154.41% -41.18% -81.62% -11.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.6250 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 12.39%
  YoY % 12.82% 15.90% 14.08% 16.39% 12.50% 3.23% -
  Horiz. % 201.61% 178.71% 154.19% 135.16% 116.13% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.64 88.58 89.81 50.59 43.03 35.93 34.01 17.95%
  YoY % 3.45% -1.37% 77.53% 17.57% 19.76% 5.65% -
  Horiz. % 269.45% 260.45% 264.07% 148.75% 126.52% 105.65% 100.00%
EPS 8.12 6.77 7.28 1.68 3.36 0.47 -4.10 -
  YoY % 19.94% -7.01% 333.33% -50.00% 614.89% 111.46% -
  Horiz. % -198.05% -165.12% -177.56% -40.98% -81.95% -11.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.52 -
  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%
NAPS 0.5636 0.4912 0.4140 0.3138 0.2723 0.2342 0.2335 15.81%
  YoY % 14.74% 18.65% 31.93% 15.24% 16.27% 0.30% -
  Horiz. % 241.37% 210.36% 177.30% 134.39% 116.62% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9000 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 -
P/RPS 0.89 1.04 0.76 0.58 0.63 0.51 0.51 9.72%
  YoY % -14.42% 36.84% 31.03% -7.94% 23.53% 0.00% -
  Horiz. % 174.51% 203.92% 149.02% 113.73% 123.53% 100.00% 100.00%
P/EPS 9.99 13.61 9.35 17.41 8.11 39.06 -4.23 -
  YoY % -26.60% 45.56% -46.30% 114.67% -79.24% 1,023.40% -
  Horiz. % -236.17% -321.75% -221.04% -411.58% -191.73% -923.40% 100.00%
EY 10.01 7.35 10.70 5.74 12.33 2.56 -23.65 -
  YoY % 36.19% -31.31% 86.41% -53.45% 381.64% 110.82% -
  Horiz. % -42.33% -31.08% -45.24% -24.27% -52.14% -10.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.09 -
  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%
P/NAPS 1.44 1.88 1.64 0.93 1.00 0.78 0.74 11.73%
  YoY % -23.40% 14.63% 76.34% -7.00% 28.21% 5.41% -
  Horiz. % 194.59% 254.05% 221.62% 125.68% 135.14% 105.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 -
Price 0.8000 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 -
P/RPS 0.79 1.00 0.86 0.61 0.62 0.56 0.53 6.88%
  YoY % -21.00% 16.28% 40.98% -1.61% 10.71% 5.66% -
  Horiz. % 149.06% 188.68% 162.26% 115.09% 116.98% 105.66% 100.00%
P/EPS 8.88 13.09 10.60 18.30 8.00 42.97 -4.41 -
  YoY % -32.16% 23.49% -42.08% 128.75% -81.38% 1,074.38% -
  Horiz. % -201.36% -296.83% -240.36% -414.97% -181.41% -974.38% 100.00%
EY 11.26 7.64 9.44 5.46 12.51 2.33 -22.67 -
  YoY % 47.38% -19.07% 72.89% -56.35% 436.91% 110.28% -
  Horiz. % -49.67% -33.70% -41.64% -24.08% -55.18% -10.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.81 1.86 0.98 0.99 0.86 0.77 8.84%
  YoY % -29.28% -2.69% 89.80% -1.01% 15.12% 11.69% -
  Horiz. % 166.23% 235.06% 241.56% 127.27% 128.57% 111.69% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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