Highlights

[AWC] YoY Annualized Quarter Result on 2014-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -0.18%    YoY -     463.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 269,114 285,522 196,010 125,938 100,094 121,086 109,220 16.20%
  YoY % -5.75% 45.67% 55.64% 25.82% -17.34% 10.86% -
  Horiz. % 246.40% 261.42% 179.46% 115.31% 91.64% 110.86% 100.00%
PBT 30,142 38,912 18,550 18,258 1,036 3,452 7,158 27.05%
  YoY % -22.54% 109.77% 1.60% 1,662.36% -69.99% -51.77% -
  Horiz. % 421.10% 543.62% 259.15% 255.07% 14.47% 48.23% 100.00%
Tax -6,570 -7,340 -4,304 -1,458 -1,326 -3,072 -664 46.47%
  YoY % 10.49% -70.54% -195.20% -9.95% 56.84% -362.65% -
  Horiz. % 989.46% 1,105.42% 648.19% 219.58% 199.70% 462.65% 100.00%
NP 23,572 31,572 14,246 16,800 -290 380 6,494 23.94%
  YoY % -25.34% 121.62% -15.20% 5,893.10% -176.32% -94.15% -
  Horiz. % 362.98% 486.17% 219.37% 258.70% -4.47% 5.85% 100.00%
NP to SH 20,244 21,314 10,002 10,022 1,780 1,678 3,560 33.57%
  YoY % -5.02% 113.10% -0.20% 463.03% 6.08% -52.87% -
  Horiz. % 568.65% 598.71% 280.96% 281.52% 50.00% 47.13% 100.00%
Tax Rate 21.80 % 18.86 % 23.20 % 7.99 % 127.99 % 88.99 % 9.28 % 15.28%
  YoY % 15.59% -18.71% 190.36% -93.76% 43.83% 858.94% -
  Horiz. % 234.91% 203.23% 250.00% 86.10% 1,379.20% 958.94% 100.00%
Total Cost 245,542 253,950 181,764 109,138 100,384 120,706 102,726 15.62%
  YoY % -3.31% 39.71% 66.55% 8.72% -16.84% 17.50% -
  Horiz. % 239.03% 247.21% 176.94% 106.24% 97.72% 117.50% 100.00%
Net Worth 150,873 128,610 104,107 85,773 73,025 70,294 74,354 12.50%
  YoY % 17.31% 23.54% 21.37% 17.46% 3.89% -5.46% -
  Horiz. % 202.91% 172.97% 140.01% 115.36% 98.21% 94.54% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 5,185 - - - 6,802 6,759 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.64% -
  Horiz. % 0.00% 76.72% 0.00% 0.00% 0.00% 100.64% 100.00%
Div Payout % - % 24.33 % - % - % - % 405.41 % 189.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 113.52% -
  Horiz. % 0.00% 12.81% 0.00% 0.00% 0.00% 213.52% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 150,873 128,610 104,107 85,773 73,025 70,294 74,354 12.50%
  YoY % 17.31% 23.54% 21.37% 17.46% 3.89% -5.46% -
  Horiz. % 202.91% 172.97% 140.01% 115.36% 98.21% 94.54% 100.00%
NOSH 268,937 259,294 240,432 225,720 228,205 226,756 225,316 2.99%
  YoY % 3.72% 7.84% 6.52% -1.09% 0.64% 0.64% -
  Horiz. % 119.36% 115.08% 106.71% 100.18% 101.28% 100.64% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.76 % 11.06 % 7.27 % 13.34 % -0.29 % 0.31 % 5.95 % 6.65%
  YoY % -20.80% 52.13% -45.50% 4,700.00% -193.55% -94.79% -
  Horiz. % 147.23% 185.88% 122.18% 224.20% -4.87% 5.21% 100.00%
ROE 13.42 % 16.57 % 9.61 % 11.68 % 2.44 % 2.39 % 4.79 % 18.71%
  YoY % -19.01% 72.42% -17.72% 378.69% 2.09% -50.10% -
  Horiz. % 280.17% 345.93% 200.63% 243.84% 50.94% 49.90% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 100.07 110.11 81.52 55.79 43.86 53.40 48.47 12.83%
  YoY % -9.12% 35.07% 46.12% 27.20% -17.87% 10.17% -
  Horiz. % 206.46% 227.17% 168.19% 115.10% 90.49% 110.17% 100.00%
EPS 7.62 8.22 4.16 4.44 0.78 0.74 1.58 29.95%
  YoY % -7.30% 97.60% -6.31% 469.23% 5.41% -53.16% -
  Horiz. % 482.28% 520.25% 263.29% 281.01% 49.37% 46.84% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5610 0.4960 0.4330 0.3800 0.3200 0.3100 0.3300 9.24%
  YoY % 13.10% 14.55% 13.95% 18.75% 3.23% -6.06% -
  Horiz. % 170.00% 150.30% 131.21% 115.15% 96.97% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 84.18 89.31 61.31 39.39 31.31 37.88 34.16 16.20%
  YoY % -5.74% 45.67% 55.65% 25.81% -17.34% 10.89% -
  Horiz. % 246.43% 261.45% 179.48% 115.31% 91.66% 110.89% 100.00%
EPS 6.33 6.67 3.13 3.13 0.56 0.52 1.11 33.63%
  YoY % -5.10% 113.10% 0.00% 458.93% 7.69% -53.15% -
  Horiz. % 570.27% 600.90% 281.98% 281.98% 50.45% 46.85% 100.00%
DPS 0.00 1.62 0.00 0.00 0.00 2.13 2.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.95% -
  Horiz. % 0.00% 76.78% 0.00% 0.00% 0.00% 100.95% 100.00%
NAPS 0.4719 0.4023 0.3257 0.2683 0.2284 0.2199 0.2326 12.50%
  YoY % 17.30% 23.52% 21.39% 17.47% 3.87% -5.46% -
  Horiz. % 202.88% 172.96% 140.03% 115.35% 98.19% 94.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8900 0.9450 0.3900 0.3000 0.2750 0.2400 0.2500 -
P/RPS 0.89 0.86 0.48 0.54 0.63 0.45 0.52 9.36%
  YoY % 3.49% 79.17% -11.11% -14.29% 40.00% -13.46% -
  Horiz. % 171.15% 165.38% 92.31% 103.85% 121.15% 86.54% 100.00%
P/EPS 11.82 11.50 9.38 6.76 35.26 32.43 15.82 -4.74%
  YoY % 2.78% 22.60% 38.76% -80.83% 8.73% 104.99% -
  Horiz. % 74.72% 72.69% 59.29% 42.73% 222.88% 204.99% 100.00%
EY 8.46 8.70 10.67 14.80 2.84 3.08 6.32 4.98%
  YoY % -2.76% -18.46% -27.91% 421.13% -7.79% -51.27% -
  Horiz. % 133.86% 137.66% 168.83% 234.18% 44.94% 48.73% 100.00%
DY 0.00 2.12 0.00 0.00 0.00 12.50 12.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 0.00% 17.67% 0.00% 0.00% 0.00% 104.17% 100.00%
P/NAPS 1.59 1.91 0.90 0.79 0.86 0.77 0.76 13.08%
  YoY % -16.75% 112.22% 13.92% -8.14% 11.69% 1.32% -
  Horiz. % 209.21% 251.32% 118.42% 103.95% 113.16% 101.32% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.7750 0.9850 0.4350 0.3350 0.2850 0.2200 0.2600 -
P/RPS 0.77 0.89 0.53 0.60 0.65 0.41 0.54 6.09%
  YoY % -13.48% 67.92% -11.67% -7.69% 58.54% -24.07% -
  Horiz. % 142.59% 164.81% 98.15% 111.11% 120.37% 75.93% 100.00%
P/EPS 10.30 11.98 10.46 7.55 36.54 29.73 16.46 -7.51%
  YoY % -14.02% 14.53% 38.54% -79.34% 22.91% 80.62% -
  Horiz. % 62.58% 72.78% 63.55% 45.87% 221.99% 180.62% 100.00%
EY 9.71 8.35 9.56 13.25 2.74 3.36 6.08 8.11%
  YoY % 16.29% -12.66% -27.85% 383.58% -18.45% -44.74% -
  Horiz. % 159.70% 137.34% 157.24% 217.93% 45.07% 55.26% 100.00%
DY 0.00 2.03 0.00 0.00 0.00 13.64 11.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.20% -
  Horiz. % 0.00% 17.59% 0.00% 0.00% 0.00% 118.20% 100.00%
P/NAPS 1.38 1.99 1.00 0.88 0.89 0.71 0.79 9.73%
  YoY % -30.65% 99.00% 13.64% -1.12% 25.35% -10.13% -
  Horiz. % 174.68% 251.90% 126.58% 111.39% 112.66% 89.87% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS