Highlights

[AWC] YoY Cumulative Quarter Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     11.47%    YoY -     393.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 209,809 210,183 173,340 93,955 76,452 106,425 80,694 17.26%
  YoY % -0.18% 21.25% 84.49% 22.89% -28.16% 31.89% -
  Horiz. % 260.01% 260.47% 214.81% 116.43% 94.74% 131.89% 100.00%
PBT 26,253 28,656 18,137 10,539 889 6,238 4,985 31.89%
  YoY % -8.39% 58.00% 72.09% 1,085.49% -85.75% 25.14% -
  Horiz. % 526.64% 574.84% 363.83% 211.41% 17.83% 125.14% 100.00%
Tax -5,958 -6,362 -3,915 -1,371 -1,065 -2,319 -577 47.54%
  YoY % 6.35% -62.50% -185.56% -28.73% 54.08% -301.91% -
  Horiz. % 1,032.58% 1,102.60% 678.51% 237.61% 184.58% 401.91% 100.00%
NP 20,295 22,294 14,222 9,168 -176 3,919 4,408 28.97%
  YoY % -8.97% 56.76% 55.13% 5,309.09% -104.49% -11.09% -
  Horiz. % 460.41% 505.76% 322.64% 207.99% -3.99% 88.91% 100.00%
NP to SH 16,980 15,686 10,758 5,586 1,132 3,399 2,234 40.20%
  YoY % 8.25% 45.81% 92.59% 393.46% -66.70% 52.15% -
  Horiz. % 760.07% 702.15% 481.56% 250.04% 50.67% 152.15% 100.00%
Tax Rate 22.69 % 22.20 % 21.59 % 13.01 % 119.80 % 37.18 % 11.57 % 11.87%
  YoY % 2.21% 2.83% 65.95% -89.14% 222.22% 221.35% -
  Horiz. % 196.11% 191.88% 186.60% 112.45% 1,035.44% 321.35% 100.00%
Total Cost 189,514 187,889 159,118 84,787 76,628 102,506 76,286 16.37%
  YoY % 0.86% 18.08% 87.67% 10.65% -25.25% 34.37% -
  Horiz. % 248.43% 246.30% 208.58% 111.14% 100.45% 134.37% 100.00%
Net Worth 154,591 133,227 111,264 85,591 72,447 69,780 69,953 14.12%
  YoY % 16.04% 19.74% 29.99% 18.14% 3.82% -0.25% -
  Horiz. % 220.99% 190.45% 159.05% 122.36% 103.57% 99.75% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 2,597 3,684 - - 5,627 3,384 -
  YoY % 0.00% -29.51% 0.00% 0.00% 0.00% 66.26% -
  Horiz. % 0.00% 76.72% 108.85% 0.00% 0.00% 166.26% 100.00%
Div Payout % - % 16.56 % 34.25 % - % - % 165.56 % 151.52 % -
  YoY % 0.00% -51.65% 0.00% 0.00% 0.00% 9.27% -
  Horiz. % 0.00% 10.93% 22.60% 0.00% 0.00% 109.27% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 154,591 133,227 111,264 85,591 72,447 69,780 69,953 14.12%
  YoY % 16.04% 19.74% 29.99% 18.14% 3.82% -0.25% -
  Horiz. % 220.99% 190.45% 159.05% 122.36% 103.57% 99.75% 100.00%
NOSH 269,793 259,701 245,616 225,241 226,400 225,099 225,656 3.02%
  YoY % 3.89% 5.73% 9.05% -0.51% 0.58% -0.25% -
  Horiz. % 119.56% 115.09% 108.85% 99.82% 100.33% 99.75% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.67 % 10.61 % 8.20 % 9.76 % -0.23 % 3.68 % 5.46 % 9.99%
  YoY % -8.86% 29.39% -15.98% 4,343.48% -106.25% -32.60% -
  Horiz. % 177.11% 194.32% 150.18% 178.75% -4.21% 67.40% 100.00%
ROE 10.98 % 11.77 % 9.67 % 6.53 % 1.56 % 4.87 % 3.19 % 22.86%
  YoY % -6.71% 21.72% 48.09% 318.59% -67.97% 52.66% -
  Horiz. % 344.20% 368.97% 303.13% 204.70% 48.90% 152.66% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 77.77 80.93 70.57 41.71 33.77 47.28 35.76 13.82%
  YoY % -3.90% 14.68% 69.19% 23.51% -28.57% 32.21% -
  Horiz. % 217.48% 226.31% 197.34% 116.64% 94.44% 132.21% 100.00%
EPS 6.36 6.04 4.38 2.48 0.50 1.51 0.99 36.33%
  YoY % 5.30% 37.90% 76.61% 396.00% -66.89% 52.53% -
  Horiz. % 642.42% 610.10% 442.42% 250.51% 50.51% 152.53% 100.00%
DPS 0.00 1.00 1.50 0.00 0.00 2.50 1.50 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 66.67% 100.00% 0.00% 0.00% 166.67% 100.00%
NAPS 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 0.3100 10.78%
  YoY % 11.70% 13.25% 19.21% 18.75% 3.23% 0.00% -
  Horiz. % 184.84% 165.48% 146.13% 122.58% 103.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 70.16 70.29 57.97 31.42 25.57 35.59 26.99 17.25%
  YoY % -0.18% 21.25% 84.50% 22.88% -28.15% 31.86% -
  Horiz. % 259.95% 260.43% 214.78% 116.41% 94.74% 131.86% 100.00%
EPS 5.68 5.25 3.60 1.87 0.38 1.14 0.75 40.11%
  YoY % 8.19% 45.83% 92.51% 392.11% -66.67% 52.00% -
  Horiz. % 757.33% 700.00% 480.00% 249.33% 50.67% 152.00% 100.00%
DPS 0.00 0.87 1.23 0.00 0.00 1.88 1.13 -
  YoY % 0.00% -29.27% 0.00% 0.00% 0.00% 66.37% -
  Horiz. % 0.00% 76.99% 108.85% 0.00% 0.00% 166.37% 100.00%
NAPS 0.5170 0.4455 0.3721 0.2862 0.2423 0.2334 0.2339 14.13%
  YoY % 16.05% 19.73% 30.01% 18.12% 3.81% -0.21% -
  Horiz. % 221.03% 190.47% 159.09% 122.36% 103.59% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 0.2600 -
P/RPS 0.97 1.29 0.64 1.09 0.80 0.49 0.73 4.85%
  YoY % -24.81% 101.56% -41.28% 36.25% 63.27% -32.88% -
  Horiz. % 132.88% 176.71% 87.67% 149.32% 109.59% 67.12% 100.00%
P/EPS 12.00 17.22 10.27 18.35 54.00 15.23 26.26 -12.23%
  YoY % -30.31% 67.67% -44.03% -66.02% 254.56% -42.00% -
  Horiz. % 45.70% 65.58% 39.11% 69.88% 205.64% 58.00% 100.00%
EY 8.34 5.81 9.73 5.45 1.85 6.57 3.81 13.94%
  YoY % 43.55% -40.29% 78.53% 194.59% -71.84% 72.44% -
  Horiz. % 218.90% 152.49% 255.38% 143.04% 48.56% 172.44% 100.00%
DY 0.00 0.96 3.33 0.00 0.00 10.87 5.77 -
  YoY % 0.00% -71.17% 0.00% 0.00% 0.00% 88.39% -
  Horiz. % 0.00% 16.64% 57.71% 0.00% 0.00% 188.39% 100.00%
P/NAPS 1.32 2.03 0.99 1.20 0.84 0.74 0.84 7.82%
  YoY % -34.98% 105.05% -17.50% 42.86% 13.51% -11.90% -
  Horiz. % 157.14% 241.67% 117.86% 142.86% 100.00% 88.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 -
Price 0.7400 1.0400 0.7300 0.4000 0.2650 0.2550 0.2500 -
P/RPS 0.95 1.29 1.03 0.96 0.78 0.54 0.70 5.22%
  YoY % -26.36% 25.24% 7.29% 23.08% 44.44% -22.86% -
  Horiz. % 135.71% 184.29% 147.14% 137.14% 111.43% 77.14% 100.00%
P/EPS 11.76 17.22 16.67 16.13 53.00 16.89 25.25 -11.95%
  YoY % -31.71% 3.30% 3.35% -69.57% 213.80% -33.11% -
  Horiz. % 46.57% 68.20% 66.02% 63.88% 209.90% 66.89% 100.00%
EY 8.51 5.81 6.00 6.20 1.89 5.92 3.96 13.59%
  YoY % 46.47% -3.17% -3.23% 228.04% -68.07% 49.49% -
  Horiz. % 214.90% 146.72% 151.52% 156.57% 47.73% 149.49% 100.00%
DY 0.00 0.96 2.05 0.00 0.00 9.80 6.00 -
  YoY % 0.00% -53.17% 0.00% 0.00% 0.00% 63.33% -
  Horiz. % 0.00% 16.00% 34.17% 0.00% 0.00% 163.33% 100.00%
P/NAPS 1.29 2.03 1.61 1.05 0.83 0.82 0.81 8.06%
  YoY % -36.45% 26.09% 53.33% 26.51% 1.22% 1.23% -
  Horiz. % 159.26% 250.62% 198.77% 129.63% 102.47% 101.23% 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
 
 

445  362  521  849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 JAG 0.09+0.01 
 AIRASIA 0.845+0.02 
 CAREPLS 1.51+0.32 
 AAX 0.110.00 
 HLT 0.885+0.19 
 BCMALL 0.30+0.04 
 K1 0.49+0.045 
 HLT-WA 0.585+0.145 

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