Highlights

[AWC] YoY Annualized Quarter Result on 2016-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     27.00%    YoY -     333.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 355,156 273,968 264,816 268,492 151,248 128,640 107,400 22.05%
  YoY % 29.63% 3.46% -1.37% 77.52% 17.57% 19.78% -
  Horiz. % 330.69% 255.09% 246.57% 249.99% 140.83% 119.78% 100.00%
PBT 47,868 36,612 32,228 40,404 8,516 15,440 1,080 88.07%
  YoY % 30.74% 13.60% -20.24% 374.45% -44.84% 1,329.63% -
  Horiz. % 4,432.22% 3,390.00% 2,984.07% 3,741.11% 788.52% 1,429.63% 100.00%
Tax -12,224 -7,476 -6,908 -7,472 -1,660 -1,848 -1,028 51.05%
  YoY % -63.51% -8.22% 7.55% -350.12% 10.17% -79.77% -
  Horiz. % 1,189.10% 727.24% 671.98% 726.85% 161.48% 179.77% 100.00%
NP 35,644 29,136 25,320 32,932 6,856 13,592 52 196.79%
  YoY % 22.34% 15.07% -23.11% 380.34% -49.56% 26,038.46% -
  Horiz. % 68,546.16% 56,030.77% 48,692.30% 63,330.77% 13,184.62% 26,138.46% 100.00%
NP to SH 26,688 24,284 20,252 21,752 5,016 10,040 1,400 63.41%
  YoY % 9.90% 19.91% -6.90% 333.65% -50.04% 617.14% -
  Horiz. % 1,906.29% 1,734.57% 1,446.57% 1,553.71% 358.29% 717.14% 100.00%
Tax Rate 25.54 % 20.42 % 21.43 % 18.49 % 19.49 % 11.97 % 95.19 % -19.68%
  YoY % 25.07% -4.71% 15.90% -5.13% 62.82% -87.43% -
  Horiz. % 26.83% 21.45% 22.51% 19.42% 20.47% 12.57% 100.00%
Total Cost 319,512 244,832 239,496 235,560 144,392 115,048 107,348 19.93%
  YoY % 30.50% 2.23% 1.67% 63.14% 25.51% 7.17% -
  Horiz. % 297.64% 228.07% 223.10% 219.44% 134.51% 107.17% 100.00%
Net Worth 204,605 168,478 146,853 123,779 93,826 81,405 69,999 19.56%
  YoY % 21.44% 14.73% 18.64% 31.92% 15.26% 16.29% -
  Horiz. % 292.29% 240.68% 209.79% 176.83% 134.04% 116.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 204,605 168,478 146,853 123,779 93,826 81,405 69,999 19.56%
  YoY % 21.44% 14.73% 18.64% 31.92% 15.26% 16.29% -
  Horiz. % 292.29% 240.68% 209.79% 176.83% 134.04% 116.29% 100.00%
NOSH 293,131 269,566 265,078 258,952 223,928 226,126 218,750 5.00%
  YoY % 8.74% 1.69% 2.37% 15.64% -0.97% 3.37% -
  Horiz. % 134.00% 123.23% 121.18% 118.38% 102.37% 103.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.04 % 10.63 % 9.56 % 12.27 % 4.53 % 10.57 % 0.05 % 141.89%
  YoY % -5.55% 11.19% -22.09% 170.86% -57.14% 21,040.00% -
  Horiz. % 20,080.00% 21,260.00% 19,120.00% 24,540.00% 9,060.00% 21,140.00% 100.00%
ROE 13.04 % 14.41 % 13.79 % 17.57 % 5.35 % 12.33 % 2.00 % 36.66%
  YoY % -9.51% 4.50% -21.51% 228.41% -56.61% 516.50% -
  Horiz. % 652.00% 720.50% 689.50% 878.50% 267.50% 616.50% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 121.16 101.63 99.90 103.68 67.54 56.89 49.10 16.24%
  YoY % 19.22% 1.73% -3.65% 53.51% 18.72% 15.87% -
  Horiz. % 246.76% 206.99% 203.46% 211.16% 137.56% 115.87% 100.00%
EPS 9.12 9.00 7.64 8.40 2.24 4.44 0.64 55.67%
  YoY % 1.33% 17.80% -9.05% 275.00% -49.55% 593.75% -
  Horiz. % 1,425.00% 1,406.25% 1,193.75% 1,312.50% 350.00% 693.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6980 0.6250 0.5540 0.4780 0.4190 0.3600 0.3200 13.87%
  YoY % 11.68% 12.82% 15.90% 14.08% 16.39% 12.50% -
  Horiz. % 218.13% 195.31% 173.12% 149.38% 130.94% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,254
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 118.68 91.55 88.49 89.72 50.54 42.99 35.89 22.05%
  YoY % 29.63% 3.46% -1.37% 77.52% 17.56% 19.78% -
  Horiz. % 330.68% 255.08% 246.56% 249.99% 140.82% 119.78% 100.00%
EPS 8.92 8.11 6.77 7.27 1.68 3.36 0.47 63.29%
  YoY % 9.99% 19.79% -6.88% 332.74% -50.00% 614.89% -
  Horiz. % 1,897.87% 1,725.53% 1,440.43% 1,546.81% 357.45% 714.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6837 0.5630 0.4907 0.4136 0.3135 0.2720 0.2339 19.56%
  YoY % 21.44% 14.73% 18.64% 31.93% 15.26% 16.29% -
  Horiz. % 292.30% 240.70% 209.79% 176.83% 134.03% 116.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6150 0.9000 1.0400 0.7850 0.3900 0.3600 0.2500 -
P/RPS 0.51 0.89 1.04 0.76 0.58 0.63 0.51 -
  YoY % -42.70% -14.42% 36.84% 31.03% -7.94% 23.53% -
  Horiz. % 100.00% 174.51% 203.92% 149.02% 113.73% 123.53% 100.00%
P/EPS 6.75 9.99 13.61 9.35 17.41 8.11 39.06 -25.36%
  YoY % -32.43% -26.60% 45.56% -46.30% 114.67% -79.24% -
  Horiz. % 17.28% 25.58% 34.84% 23.94% 44.57% 20.76% 100.00%
EY 14.80 10.01 7.35 10.70 5.74 12.33 2.56 33.95%
  YoY % 47.85% 36.19% -31.31% 86.41% -53.45% 381.64% -
  Horiz. % 578.12% 391.02% 287.11% 417.97% 224.22% 481.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.44 1.88 1.64 0.93 1.00 0.78 2.03%
  YoY % -38.89% -23.40% 14.63% 76.34% -7.00% 28.21% -
  Horiz. % 112.82% 184.62% 241.03% 210.26% 119.23% 128.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 -
Price 0.6200 0.8000 1.0000 0.8900 0.4100 0.3550 0.2750 -
P/RPS 0.51 0.79 1.00 0.86 0.61 0.62 0.56 -1.55%
  YoY % -35.44% -21.00% 16.28% 40.98% -1.61% 10.71% -
  Horiz. % 91.07% 141.07% 178.57% 153.57% 108.93% 110.71% 100.00%
P/EPS 6.81 8.88 13.09 10.60 18.30 8.00 42.97 -26.43%
  YoY % -23.31% -32.16% 23.49% -42.08% 128.75% -81.38% -
  Horiz. % 15.85% 20.67% 30.46% 24.67% 42.59% 18.62% 100.00%
EY 14.68 11.26 7.64 9.44 5.46 12.51 2.33 35.88%
  YoY % 30.37% 47.38% -19.07% 72.89% -56.35% 436.91% -
  Horiz. % 630.04% 483.26% 327.90% 405.15% 234.33% 536.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.28 1.81 1.86 0.98 0.99 0.86 0.57%
  YoY % -30.47% -29.28% -2.69% 89.80% -1.01% 15.12% -
  Horiz. % 103.49% 148.84% 210.47% 216.28% 113.95% 115.12% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!
PARTNERS & BROKERS