Highlights

[AWC] YoY Cumulative 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 -     47.19%    YoY -     45.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 243,296 209,809 210,183 173,340 93,955 76,452 106,425 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 33,123 26,253 28,656 18,137 10,539 889 6,238 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 -7,048 -5,958 -6,362 -3,915 -1,371 -1,065 -2,319 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 26,075 20,295 22,294 14,222 9,168 -176 3,919 37.12%
  YoY % 28.48% -8.97% 56.76% 55.13% 5,309.09% -104.49% -
  Horiz. % 665.35% 517.86% 568.87% 362.90% 233.94% -4.49% 100.00%
NP to SH 20,007 16,980 15,686 10,758 5,586 1,132 3,399 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 217,221 189,514 187,889 159,118 84,787 76,628 102,506 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 1,462 - 2,597 3,684 - - 5,627 -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 292,516 269,793 259,701 245,616 225,241 226,400 225,099 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 9.98 % 10.98 % 11.77 % 9.67 % 6.53 % 1.56 % 4.87 % 12.70%
  YoY % -9.11% -6.71% 21.72% 48.09% 318.59% -67.97% -
  Horiz. % 204.93% 225.46% 241.68% 198.56% 134.09% 32.03% 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 83.17 77.77 80.93 70.57 41.71 33.77 47.28 9.87%
  YoY % 6.94% -3.90% 14.68% 69.19% 23.51% -28.57% -
  Horiz. % 175.91% 164.49% 171.17% 149.26% 88.22% 71.43% 100.00%
EPS 7.15 6.36 6.04 4.38 2.48 0.50 1.51 29.57%
  YoY % 12.42% 5.30% 37.90% 76.61% 396.00% -66.89% -
  Horiz. % 473.51% 421.19% 400.00% 290.07% 164.24% 33.11% 100.00%
DPS 0.50 0.00 1.00 1.50 0.00 0.00 2.50 -23.52%
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 40.00% 60.00% 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 81.39 70.19 70.32 57.99 31.43 25.58 35.60 14.77%
  YoY % 15.96% -0.18% 21.26% 84.51% 22.87% -28.15% -
  Horiz. % 228.62% 197.16% 197.53% 162.89% 88.29% 71.85% 100.00%
EPS 6.69 5.68 5.25 3.60 1.87 0.38 1.14 34.29%
  YoY % 17.78% 8.19% 45.83% 92.51% 392.11% -66.67% -
  Horiz. % 586.84% 498.25% 460.53% 315.79% 164.04% 33.33% 100.00%
DPS 0.49 0.00 0.87 1.23 0.00 0.00 1.88 -20.07%
  YoY % 0.00% 0.00% -29.27% 0.00% 0.00% 0.00% -
  Horiz. % 26.06% 0.00% 46.28% 65.43% 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 0.93 0.97 1.29 0.64 1.09 0.80 0.49 11.27%
  YoY % -4.12% -24.81% 101.56% -41.28% 36.25% 63.27% -
  Horiz. % 189.80% 197.96% 263.27% 130.61% 222.45% 163.27% 100.00%
P/EPS 11.33 12.00 17.22 10.27 18.35 54.00 15.23 -4.81%
  YoY % -5.58% -30.31% 67.67% -44.03% -66.02% 254.56% -
  Horiz. % 74.39% 78.79% 113.07% 67.43% 120.49% 354.56% 100.00%
EY 8.83 8.34 5.81 9.73 5.45 1.85 6.57 5.05%
  YoY % 5.88% 43.55% -40.29% 78.53% 194.59% -71.84% -
  Horiz. % 134.40% 126.94% 88.43% 148.10% 82.95% 28.16% 100.00%
DY 0.65 0.00 0.96 3.33 0.00 0.00 10.87 -37.45%
  YoY % 0.00% 0.00% -71.17% 0.00% 0.00% 0.00% -
  Horiz. % 5.98% 0.00% 8.83% 30.63% 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 0.85 0.95 1.29 1.03 0.96 0.78 0.54 7.85%
  YoY % -10.53% -26.36% 25.24% 7.29% 23.08% 44.44% -
  Horiz. % 157.41% 175.93% 238.89% 190.74% 177.78% 144.44% 100.00%
P/EPS 10.31 11.76 17.22 16.67 16.13 53.00 16.89 -7.89%
  YoY % -12.33% -31.71% 3.30% 3.35% -69.57% 213.80% -
  Horiz. % 61.04% 69.63% 101.95% 98.70% 95.50% 313.80% 100.00%
EY 9.70 8.51 5.81 6.00 6.20 1.89 5.92 8.57%
  YoY % 13.98% 46.47% -3.17% -3.23% 228.04% -68.07% -
  Horiz. % 163.85% 143.75% 98.14% 101.35% 104.73% 31.93% 100.00%
DY 0.71 0.00 0.96 2.05 0.00 0.00 9.80 -35.42%
  YoY % 0.00% 0.00% -53.17% 0.00% 0.00% 0.00% -
  Horiz. % 7.24% 0.00% 9.80% 20.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers