Highlights

[AWC] YoY Cumulative 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 -     99.64%    YoY -     463.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 134,557 142,761 98,005 62,969 50,047 60,543 54,610 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 15,071 19,456 9,275 9,129 518 1,726 3,579 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 -3,285 -3,670 -2,152 -729 -663 -1,536 -332 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 11,786 15,786 7,123 8,400 -145 190 3,247 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 10,122 10,657 5,001 5,011 890 839 1,780 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 122,771 126,975 90,882 54,569 50,192 60,353 51,363 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 - 2,592 - - - 3,401 3,379 -
  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 6.71 % 8.29 % 4.80 % 5.84 % 1.22 % 1.19 % 2.39 % 18.76%
  YoY % -19.06% 72.71% -17.81% 378.69% 2.52% -50.21% -
  Horiz. % 280.75% 346.86% 200.84% 244.35% 51.05% 49.79% 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 50.03 55.06 40.76 27.90 21.93 26.70 24.24 12.82%
  YoY % -9.14% 35.08% 46.09% 27.22% -17.87% 10.15% -
  Horiz. % 206.39% 227.15% 168.15% 115.10% 90.47% 110.15% 100.00%
EPS 3.81 4.11 2.08 2.22 0.39 0.37 0.79 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 1.00 0.00 0.00 0.00 1.50 1.50 -
  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 - 299,027
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.00 47.74 32.77 21.06 16.74 20.25 18.26 16.21%
  YoY % -5.74% 45.68% 55.60% 25.81% -17.33% 10.90% -
  Horiz. % 246.44% 261.45% 179.46% 115.33% 91.68% 110.90% 100.00%
EPS 3.38 3.56 1.67 1.68 0.30 0.28 0.60 33.36%
  YoY % -5.06% 113.17% -0.60% 460.00% 7.14% -53.33% -
  Horiz. % 563.33% 593.33% 278.33% 280.00% 50.00% 46.67% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 1.14 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.88% -
  Horiz. % 0.00% 76.99% 0.00% 0.00% 0.00% 100.88% 100.00%
NAPS 0.5045 0.4301 0.3482 0.2868 0.2442 0.2351 0.2487 12.50%
  YoY % 17.30% 23.52% 21.41% 17.44% 3.87% -5.47% -
  Horiz. % 202.85% 172.94% 140.01% 115.32% 98.19% 94.53% 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 1.78 1.72 0.96 1.08 1.25 0.90 1.03 9.54%
  YoY % 3.49% 79.17% -11.11% -13.60% 38.89% -12.62% -
  Horiz. % 172.82% 166.99% 93.20% 104.85% 121.36% 87.38% 100.00%
P/EPS 23.65 22.99 18.75 13.51 70.51 64.86 31.65 -4.74%
  YoY % 2.87% 22.61% 38.79% -80.84% 8.71% 104.93% -
  Horiz. % 74.72% 72.64% 59.24% 42.69% 222.78% 204.93% 100.00%
EY 4.23 4.35 5.33 7.40 1.42 1.54 3.16 4.98%
  YoY % -2.76% -18.39% -27.97% 421.13% -7.79% -51.27% -
  Horiz. % 133.86% 137.66% 168.67% 234.18% 44.94% 48.73% 100.00%
DY 0.00 1.06 0.00 0.00 0.00 6.25 6.00 -
  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 1.55 1.79 1.07 1.20 1.30 0.82 1.07 6.37%
  YoY % -13.41% 67.29% -10.83% -7.69% 58.54% -23.36% -
  Horiz. % 144.86% 167.29% 100.00% 112.15% 121.50% 76.64% 100.00%
P/EPS 20.59 23.97 20.91 15.09 73.08 59.46 32.91 -7.51%
  YoY % -14.10% 14.63% 38.57% -79.35% 22.91% 80.67% -
  Horiz. % 62.56% 72.84% 63.54% 45.85% 222.06% 180.67% 100.00%
EY 4.86 4.17 4.78 6.63 1.37 1.68 3.04 8.13%
  YoY % 16.55% -12.76% -27.90% 383.94% -18.45% -44.74% -
  Horiz. % 159.87% 137.17% 157.24% 218.09% 45.07% 55.26% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 6.82 5.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.20% -
  Horiz. % 0.00% 17.68% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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