Highlights

[AWC] YoY Cumulative Quarter Result on 2017-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     99.92%    YoY -     -5.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 168,406 154,439 134,557 142,761 98,005 62,969 50,047 22.40%
  YoY % 9.04% 14.78% -5.75% 45.67% 55.64% 25.82% -
  Horiz. % 336.50% 308.59% 268.86% 285.25% 195.83% 125.82% 100.00%
PBT 14,470 20,991 15,071 19,456 9,275 9,129 518 74.15%
  YoY % -31.07% 39.28% -22.54% 109.77% 1.60% 1,662.36% -
  Horiz. % 2,793.44% 4,052.32% 2,909.46% 3,755.98% 1,790.54% 1,762.36% 100.00%
Tax -4,755 -4,424 -3,285 -3,670 -2,152 -729 -663 38.85%
  YoY % -7.48% -34.67% 10.49% -70.54% -195.20% -9.95% -
  Horiz. % 717.19% 667.27% 495.48% 553.54% 324.59% 109.95% 100.00%
NP 9,715 16,567 11,786 15,786 7,123 8,400 -145 -
  YoY % -41.36% 40.57% -25.34% 121.62% -15.20% 5,893.10% -
  Horiz. % -6,700.00% -11,425.52% -8,128.28% -10,886.90% -4,912.41% -5,793.10% 100.00%
NP to SH 7,035 13,075 10,122 10,657 5,001 5,011 890 41.12%
  YoY % -46.20% 29.17% -5.02% 113.10% -0.20% 463.03% -
  Horiz. % 790.45% 1,469.10% 1,137.30% 1,197.42% 561.91% 563.03% 100.00%
Tax Rate 32.86 % 21.08 % 21.80 % 18.86 % 23.20 % 7.99 % 127.99 % -20.27%
  YoY % 55.88% -3.30% 15.59% -18.71% 190.36% -93.76% -
  Horiz. % 25.67% 16.47% 17.03% 14.74% 18.13% 6.24% 100.00%
Total Cost 158,691 137,872 122,771 126,975 90,882 54,569 50,192 21.14%
  YoY % 15.10% 12.30% -3.31% 39.71% 66.55% 8.72% -
  Horiz. % 316.17% 274.69% 244.60% 252.98% 181.07% 108.72% 100.00%
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.56%
  YoY % 7.30% 25.33% 17.31% 23.54% 21.37% 17.46% -
  Horiz. % 277.84% 258.93% 206.60% 176.12% 142.56% 117.46% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,474 - - 2,592 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.87% 0.00% 0.00% 100.00% - - -
Div Payout % 20.96 % - % - % 24.33 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.15% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.56%
  YoY % 7.30% 25.33% 17.31% 23.54% 21.37% 17.46% -
  Horiz. % 277.84% 258.93% 206.60% 176.12% 142.56% 117.46% 100.00%
NOSH 294,903 284,339 268,937 259,294 240,432 225,720 228,205 4.36%
  YoY % 3.72% 5.73% 3.72% 7.84% 6.52% -1.09% -
  Horiz. % 129.23% 124.60% 117.85% 113.62% 105.36% 98.91% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.77 % 10.73 % 8.76 % 11.06 % 7.27 % 13.34 % -0.29 % -
  YoY % -46.23% 22.49% -20.80% 52.13% -45.50% 4,700.00% -
  Horiz. % -1,989.66% -3,700.00% -3,020.69% -3,813.79% -2,506.90% -4,600.00% 100.00%
ROE 3.47 % 6.91 % 6.71 % 8.29 % 4.80 % 5.84 % 1.22 % 19.02%
  YoY % -49.78% 2.98% -19.06% 72.71% -17.81% 378.69% -
  Horiz. % 284.43% 566.39% 550.00% 679.51% 393.44% 478.69% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 57.11 54.32 50.03 55.06 40.76 27.90 21.93 17.29%
  YoY % 5.14% 8.57% -9.14% 35.08% 46.09% 27.22% -
  Horiz. % 260.42% 247.70% 228.13% 251.07% 185.86% 127.22% 100.00%
EPS 2.39 4.74 3.81 4.11 2.08 2.22 0.39 35.26%
  YoY % -49.58% 24.41% -7.30% 97.60% -6.31% 469.23% -
  Horiz. % 612.82% 1,215.38% 976.92% 1,053.85% 533.33% 569.23% 100.00%
DPS 0.50 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6880 0.6650 0.5610 0.4960 0.4330 0.3800 0.3200 13.60%
  YoY % 3.46% 18.54% 13.10% 14.55% 13.95% 18.75% -
  Horiz. % 215.00% 207.81% 175.31% 155.00% 135.31% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 56.33 51.66 45.01 47.75 32.78 21.06 16.74 22.40%
  YoY % 9.04% 14.77% -5.74% 45.67% 55.65% 25.81% -
  Horiz. % 336.50% 308.60% 268.88% 285.24% 195.82% 125.81% 100.00%
EPS 2.35 4.37 3.39 3.56 1.67 1.68 0.30 40.90%
  YoY % -46.22% 28.91% -4.78% 113.17% -0.60% 460.00% -
  Horiz. % 783.33% 1,456.67% 1,130.00% 1,186.67% 556.67% 560.00% 100.00%
DPS 0.49 0.00 0.00 0.87 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.32% 0.00% 0.00% 100.00% - - -
NAPS 0.6787 0.6325 0.5047 0.4302 0.3482 0.2869 0.2443 18.56%
  YoY % 7.30% 25.32% 17.32% 23.55% 21.37% 17.44% -
  Horiz. % 277.81% 258.90% 206.59% 176.09% 142.53% 117.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6000 0.6900 0.8900 0.9450 0.3900 0.3000 0.2750 -
P/RPS 1.05 1.27 1.78 1.72 0.96 1.08 1.25 -2.86%
  YoY % -17.32% -28.65% 3.49% 79.17% -11.11% -13.60% -
  Horiz. % 84.00% 101.60% 142.40% 137.60% 76.80% 86.40% 100.00%
P/EPS 25.15 15.01 23.65 22.99 18.75 13.51 70.51 -15.78%
  YoY % 67.55% -36.53% 2.87% 22.61% 38.79% -80.84% -
  Horiz. % 35.67% 21.29% 33.54% 32.61% 26.59% 19.16% 100.00%
EY 3.98 6.66 4.23 4.35 5.33 7.40 1.42 18.73%
  YoY % -40.24% 57.45% -2.76% -18.39% -27.97% 421.13% -
  Horiz. % 280.28% 469.01% 297.89% 306.34% 375.35% 521.13% 100.00%
DY 0.83 0.00 0.00 1.06 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.30% 0.00% 0.00% 100.00% - - -
P/NAPS 0.87 1.04 1.59 1.91 0.90 0.79 0.86 0.19%
  YoY % -16.35% -34.59% -16.75% 112.22% 13.92% -8.14% -
  Horiz. % 101.16% 120.93% 184.88% 222.09% 104.65% 91.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.5200 0.7700 0.7750 0.9850 0.4350 0.3350 0.2850 -
P/RPS 0.91 1.42 1.55 1.79 1.07 1.20 1.30 -5.77%
  YoY % -35.92% -8.39% -13.41% 67.29% -10.83% -7.69% -
  Horiz. % 70.00% 109.23% 119.23% 137.69% 82.31% 92.31% 100.00%
P/EPS 21.80 16.75 20.59 23.97 20.91 15.09 73.08 -18.25%
  YoY % 30.15% -18.65% -14.10% 14.63% 38.57% -79.35% -
  Horiz. % 29.83% 22.92% 28.17% 32.80% 28.61% 20.65% 100.00%
EY 4.59 5.97 4.86 4.17 4.78 6.63 1.37 22.31%
  YoY % -23.12% 22.84% 16.55% -12.76% -27.90% 383.94% -
  Horiz. % 335.04% 435.77% 354.74% 304.38% 348.91% 483.94% 100.00%
DY 0.96 0.00 0.00 1.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 1.16 1.38 1.99 1.00 0.88 0.89 -2.60%
  YoY % -34.48% -15.94% -30.65% 99.00% 13.64% -1.12% -
  Horiz. % 85.39% 130.34% 155.06% 223.60% 112.36% 98.88% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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