Highlights

[AWC] YoY Cumulative Quarter Result on 2018-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -71.60%    YoY -     19.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 88,789 68,492 66,204 67,123 37,812 32,160 26,850 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 11,967 9,153 8,057 10,101 2,129 3,860 270 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 -3,056 -1,869 -1,727 -1,868 -415 -462 -257 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 8,911 7,284 6,330 8,233 1,714 3,398 13 196.79%
  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 6,672 6,071 5,063 5,438 1,254 2,510 350 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 79,878 61,208 59,874 58,890 36,098 28,762 26,837 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 3.26 % 3.60 % 3.45 % 4.39 % 1.34 % 3.08 % 0.50 % 36.66%
  YoY % -9.44% 4.35% -21.41% 227.61% -56.49% 516.00% -
  Horiz. % 652.00% 720.00% 690.00% 878.00% 268.00% 616.00% 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 30.29 25.41 24.98 25.92 16.89 14.22 12.27 16.25%
  YoY % 19.21% 1.72% -3.63% 53.46% 18.78% 15.89% -
  Horiz. % 246.86% 207.09% 203.59% 211.25% 137.65% 115.89% 100.00%
EPS 2.28 2.25 1.91 2.10 0.56 1.11 0.16 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 - 298,908
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.70 22.91 22.15 22.46 12.65 10.76 8.98 22.05%
  YoY % 29.64% 3.43% -1.38% 77.55% 17.57% 19.82% -
  Horiz. % 330.73% 255.12% 246.66% 250.11% 140.87% 119.82% 100.00%
EPS 2.23 2.03 1.69 1.82 0.42 0.84 0.12 62.71%
  YoY % 9.85% 20.12% -7.14% 333.33% -50.00% 600.00% -
  Horiz. % 1,858.33% 1,691.67% 1,408.33% 1,516.67% 350.00% 700.00% 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 0.6845 0.5636 0.4913 0.4141 0.3139 0.2723 0.2342 19.56%
  YoY % 21.45% 14.72% 18.64% 31.92% 15.28% 16.27% -
  Horiz. % 292.27% 240.65% 209.78% 176.81% 134.03% 116.27% 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 2.03 3.54 4.16 3.03 2.31 2.53 2.04 -0.08%
  YoY % -42.66% -14.90% 37.29% 31.17% -8.70% 24.02% -
  Horiz. % 99.51% 173.53% 203.92% 148.53% 113.24% 124.02% 100.00%
P/EPS 27.02 39.96 54.45 37.38 69.64 32.43 156.25 -25.35%
  YoY % -32.38% -26.61% 45.67% -46.32% 114.74% -79.24% -
  Horiz. % 17.29% 25.57% 34.85% 23.92% 44.57% 20.76% 100.00%
EY 3.70 2.50 1.84 2.68 1.44 3.08 0.64 33.95%
  YoY % 48.00% 35.87% -31.34% 86.11% -53.25% 381.25% -
  Horiz. % 578.12% 390.62% 287.50% 418.75% 225.00% 481.25% 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 2.05 3.15 4.00 3.43 2.43 2.50 2.24 -1.47%
  YoY % -34.92% -21.25% 16.62% 41.15% -2.80% 11.61% -
  Horiz. % 91.52% 140.62% 178.57% 153.12% 108.48% 111.61% 100.00%
P/EPS 27.24 35.52 52.36 42.38 73.21 31.98 171.88 -26.43%
  YoY % -23.31% -32.16% 23.55% -42.11% 128.92% -81.39% -
  Horiz. % 15.85% 20.67% 30.46% 24.66% 42.59% 18.61% 100.00%
EY 3.67 2.82 1.91 2.36 1.37 3.13 0.58 35.98%
  YoY % 30.14% 47.64% -19.07% 72.26% -56.23% 439.66% -
  Horiz. % 632.76% 486.21% 329.31% 406.90% 236.21% 539.66% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

154  463  399  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.445+0.015 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.090.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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