Highlights

[AWC] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -1.87%    YoY -     45.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 324,394 279,745 280,244 231,120 125,273 101,936 141,900 14.77%
  YoY % 15.96% -0.18% 21.25% 84.49% 22.89% -28.16% -
  Horiz. % 228.61% 197.14% 197.49% 162.88% 88.28% 71.84% 100.00%
PBT 44,164 35,004 38,208 24,182 14,052 1,185 8,317 32.07%
  YoY % 26.17% -8.39% 58.00% 72.09% 1,085.49% -85.75% -
  Horiz. % 530.99% 420.86% 459.38% 290.75% 168.95% 14.25% 100.00%
Tax -9,397 -7,944 -8,482 -5,220 -1,828 -1,419 -3,092 20.34%
  YoY % -18.29% 6.35% -62.50% -185.56% -28.73% 54.08% -
  Horiz. % 303.92% 256.92% 274.34% 168.82% 59.12% 45.92% 100.00%
NP 34,766 27,060 29,725 18,962 12,224 -234 5,225 37.12%
  YoY % 28.48% -8.97% 56.76% 55.13% 5,309.11% -104.49% -
  Horiz. % 665.35% 517.86% 568.87% 362.90% 233.94% -4.49% 100.00%
NP to SH 26,676 22,640 20,914 14,344 7,448 1,509 4,532 34.35%
  YoY % 17.83% 8.25% 45.81% 92.59% 393.46% -66.70% -
  Horiz. % 588.61% 499.56% 461.49% 316.50% 164.34% 33.30% 100.00%
Tax Rate 21.28 % 22.69 % 22.20 % 21.59 % 13.01 % 119.80 % 37.18 % -8.88%
  YoY % -6.21% 2.21% 2.83% 65.95% -89.14% 222.22% -
  Horiz. % 57.24% 61.03% 59.71% 58.07% 34.99% 322.22% 100.00%
Total Cost 289,628 252,685 250,518 212,157 113,049 102,170 136,674 13.33%
  YoY % 14.62% 0.86% 18.08% 87.67% 10.65% -25.25% -
  Horiz. % 211.91% 184.88% 183.30% 155.23% 82.71% 74.75% 100.00%
Net Worth 200,373 154,591 133,227 111,264 85,591 72,447 69,780 19.21%
  YoY % 29.61% 16.04% 19.74% 29.99% 18.14% 3.82% -
  Horiz. % 287.15% 221.54% 190.92% 159.45% 122.66% 103.82% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 1,950 - 3,462 4,912 - - 7,503 -20.11%
  YoY % 0.00% 0.00% -29.51% 0.00% 0.00% 0.00% -
  Horiz. % 25.99% 0.00% 46.15% 65.47% 0.00% 0.00% 100.00%
Div Payout % 7.31 % - % 16.56 % 34.25 % - % - % 165.56 % -40.53%
  YoY % 0.00% 0.00% -51.65% 0.00% 0.00% 0.00% -
  Horiz. % 4.42% 0.00% 10.00% 20.69% 0.00% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 200,373 154,591 133,227 111,264 85,591 72,447 69,780 19.21%
  YoY % 29.61% 16.04% 19.74% 29.99% 18.14% 3.82% -
  Horiz. % 287.15% 221.54% 190.92% 159.45% 122.66% 103.82% 100.00%
NOSH 292,516 269,793 259,701 245,616 225,241 226,399 225,099 4.46%
  YoY % 8.42% 3.89% 5.73% 9.05% -0.51% 0.58% -
  Horiz. % 129.95% 119.86% 115.37% 109.11% 100.06% 100.58% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.72 % 9.67 % 10.61 % 8.20 % 9.76 % -0.23 % 3.68 % 19.50%
  YoY % 10.86% -8.86% 29.39% -15.98% 4,343.48% -106.25% -
  Horiz. % 291.30% 262.77% 288.32% 222.83% 265.22% -6.25% 100.00%
ROE 13.31 % 14.65 % 15.70 % 12.89 % 8.70 % 2.08 % 6.49 % 12.71%
  YoY % -9.15% -6.69% 21.80% 48.16% 318.27% -67.95% -
  Horiz. % 205.08% 225.73% 241.91% 198.61% 134.05% 32.05% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 110.90 103.69 107.91 94.10 55.62 45.02 63.04 9.87%
  YoY % 6.95% -3.91% 14.68% 69.18% 23.55% -28.59% -
  Horiz. % 175.92% 164.48% 171.18% 149.27% 88.23% 71.41% 100.00%
EPS 9.53 8.48 8.05 5.84 3.31 0.67 2.01 29.60%
  YoY % 12.38% 5.34% 37.84% 76.44% 394.03% -66.67% -
  Horiz. % 474.13% 421.89% 400.50% 290.55% 164.68% 33.33% 100.00%
DPS 0.67 0.00 1.33 2.00 0.00 0.00 3.33 -23.44%
  YoY % 0.00% 0.00% -33.50% 0.00% 0.00% 0.00% -
  Horiz. % 20.12% 0.00% 39.94% 60.06% 0.00% 0.00% 100.00%
NAPS 0.6850 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 14.12%
  YoY % 19.55% 11.70% 13.25% 19.21% 18.75% 3.23% -
  Horiz. % 220.97% 184.84% 165.48% 146.13% 122.58% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 108.53 93.59 93.76 77.32 41.91 34.10 47.47 14.77%
  YoY % 15.96% -0.18% 21.26% 84.49% 22.90% -28.17% -
  Horiz. % 228.63% 197.16% 197.51% 162.88% 88.29% 71.83% 100.00%
EPS 8.92 7.57 7.00 4.80 2.49 0.50 1.52 34.29%
  YoY % 17.83% 8.14% 45.83% 92.77% 398.00% -67.11% -
  Horiz. % 586.84% 498.03% 460.53% 315.79% 163.82% 32.89% 100.00%
DPS 0.65 0.00 1.16 1.64 0.00 0.00 2.51 -20.15%
  YoY % 0.00% 0.00% -29.27% 0.00% 0.00% 0.00% -
  Horiz. % 25.90% 0.00% 46.22% 65.34% 0.00% 0.00% 100.00%
NAPS 0.6704 0.5172 0.4457 0.3722 0.2863 0.2424 0.2335 19.21%
  YoY % 29.62% 16.04% 19.75% 30.00% 18.11% 3.81% -
  Horiz. % 287.11% 221.50% 190.88% 159.40% 122.61% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7750 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 -
P/RPS 0.70 0.73 0.96 0.48 0.82 0.60 0.36 11.71%
  YoY % -4.11% -23.96% 100.00% -41.46% 36.67% 66.67% -
  Horiz. % 194.44% 202.78% 266.67% 133.33% 227.78% 166.67% 100.00%
P/EPS 8.50 9.00 12.91 7.71 13.76 40.50 11.42 -4.80%
  YoY % -5.56% -30.29% 67.44% -43.97% -66.02% 254.64% -
  Horiz. % 74.43% 78.81% 113.05% 67.51% 120.49% 354.64% 100.00%
EY 11.77 11.11 7.74 12.98 7.27 2.47 8.75 5.06%
  YoY % 5.94% 43.54% -40.37% 78.54% 194.33% -71.77% -
  Horiz. % 134.51% 126.97% 88.46% 148.34% 83.09% 28.23% 100.00%
DY 0.86 0.00 1.28 4.44 0.00 0.00 14.49 -37.53%
  YoY % 0.00% 0.00% -71.17% 0.00% 0.00% 0.00% -
  Horiz. % 5.94% 0.00% 8.83% 30.64% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.32 2.03 0.99 1.20 0.84 0.74 7.31%
  YoY % -14.39% -34.98% 105.05% -17.50% 42.86% 13.51% -
  Horiz. % 152.70% 178.38% 274.32% 133.78% 162.16% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 -
Price 0.7050 0.7400 1.0400 0.7300 0.4000 0.2650 0.2550 -
P/RPS 0.64 0.71 0.96 0.78 0.72 0.59 0.40 8.14%
  YoY % -9.86% -26.04% 23.08% 8.33% 22.03% 47.50% -
  Horiz. % 160.00% 177.50% 240.00% 195.00% 180.00% 147.50% 100.00%
P/EPS 7.73 8.82 12.91 12.50 12.10 39.75 12.67 -7.90%
  YoY % -12.36% -31.68% 3.28% 3.31% -69.56% 213.73% -
  Horiz. % 61.01% 69.61% 101.89% 98.66% 95.50% 313.73% 100.00%
EY 12.94 11.34 7.74 8.00 8.27 2.52 7.90 8.57%
  YoY % 14.11% 46.51% -3.25% -3.26% 228.17% -68.10% -
  Horiz. % 163.80% 143.54% 97.97% 101.27% 104.68% 31.90% 100.00%
DY 0.95 0.00 1.28 2.74 0.00 0.00 13.07 -35.39%
  YoY % 0.00% 0.00% -53.28% 0.00% 0.00% 0.00% -
  Horiz. % 7.27% 0.00% 9.79% 20.96% 0.00% 0.00% 100.00%
P/NAPS 1.03 1.29 2.03 1.61 1.05 0.83 0.82 3.87%
  YoY % -20.16% -36.45% 26.09% 53.33% 26.51% 1.22% -
  Horiz. % 125.61% 157.32% 247.56% 196.34% 128.05% 101.22% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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