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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 240,208 243,296 209,809 210,183 173,340 93,955 76,452 21.00%
  YoY % -1.27% 15.96% -0.18% 21.25% 84.49% 22.89% -
  Horiz. % 314.19% 318.23% 274.43% 274.92% 226.73% 122.89% 100.00%
PBT 20,903 33,123 26,253 28,656 18,137 10,539 889 69.18%
  YoY % -36.89% 26.17% -8.39% 58.00% 72.09% 1,085.49% -
  Horiz. % 2,351.29% 3,725.87% 2,953.09% 3,223.40% 2,040.16% 1,185.49% 100.00%
Tax -6,135 -7,048 -5,958 -6,362 -3,915 -1,371 -1,065 33.85%
  YoY % 12.95% -18.29% 6.35% -62.50% -185.56% -28.73% -
  Horiz. % 576.06% 661.78% 559.44% 597.37% 367.61% 128.73% 100.00%
NP 14,768 26,075 20,295 22,294 14,222 9,168 -176 -
  YoY % -43.36% 28.48% -8.97% 56.76% 55.13% 5,309.09% -
  Horiz. % -8,390.91% -14,815.34% -11,531.25% -12,667.05% -8,080.68% -5,209.09% 100.00%
NP to SH 11,099 20,007 16,980 15,686 10,758 5,586 1,132 46.25%
  YoY % -44.52% 17.83% 8.25% 45.81% 92.59% 393.46% -
  Horiz. % 980.48% 1,767.40% 1,500.00% 1,385.69% 950.35% 493.46% 100.00%
Tax Rate 29.35 % 21.28 % 22.69 % 22.20 % 21.59 % 13.01 % 119.80 % -20.88%
  YoY % 37.92% -6.21% 2.21% 2.83% 65.95% -89.14% -
  Horiz. % 24.50% 17.76% 18.94% 18.53% 18.02% 10.86% 100.00%
Total Cost 225,440 217,221 189,514 187,889 159,118 84,787 76,628 19.68%
  YoY % 3.78% 14.62% 0.86% 18.08% 87.67% 10.65% -
  Horiz. % 294.20% 283.47% 247.32% 245.20% 207.65% 110.65% 100.00%
Net Worth 205,406 200,373 154,591 133,227 111,264 85,591 72,447 18.95%
  YoY % 2.51% 29.61% 16.04% 19.74% 29.99% 18.14% -
  Horiz. % 283.52% 276.58% 213.38% 183.89% 153.58% 118.14% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,471 1,462 - 2,597 3,684 - - -
  YoY % 0.60% 0.00% 0.00% -29.51% 0.00% 0.00% -
  Horiz. % 39.94% 39.70% 0.00% 70.49% 100.00% - -
Div Payout % 13.26 % 7.31 % - % 16.56 % 34.25 % - % - % -
  YoY % 81.40% 0.00% 0.00% -51.65% 0.00% 0.00% -
  Horiz. % 38.72% 21.34% 0.00% 48.35% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 205,406 200,373 154,591 133,227 111,264 85,591 72,447 18.95%
  YoY % 2.51% 29.61% 16.04% 19.74% 29.99% 18.14% -
  Horiz. % 283.52% 276.58% 213.38% 183.89% 153.58% 118.14% 100.00%
NOSH 294,279 292,516 269,793 259,701 245,616 225,241 226,400 4.46%
  YoY % 0.60% 8.42% 3.89% 5.73% 9.05% -0.51% -
  Horiz. % 129.98% 129.20% 119.17% 114.71% 108.49% 99.49% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.15 % 10.72 % 9.67 % 10.61 % 8.20 % 9.76 % -0.23 % -
  YoY % -42.63% 10.86% -8.86% 29.39% -15.98% 4,343.48% -
  Horiz. % -2,673.91% -4,660.87% -4,204.35% -4,613.04% -3,565.22% -4,243.48% 100.00%
ROE 5.40 % 9.98 % 10.98 % 11.77 % 9.67 % 6.53 % 1.56 % 22.97%
  YoY % -45.89% -9.11% -6.71% 21.72% 48.09% 318.59% -
  Horiz. % 346.15% 639.74% 703.85% 754.49% 619.87% 418.59% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 81.63 83.17 77.77 80.93 70.57 41.71 33.77 15.83%
  YoY % -1.85% 6.94% -3.90% 14.68% 69.19% 23.51% -
  Horiz. % 241.72% 246.28% 230.29% 239.65% 208.97% 123.51% 100.00%
EPS 3.79 7.15 6.36 6.04 4.38 2.48 0.50 40.11%
  YoY % -46.99% 12.42% 5.30% 37.90% 76.61% 396.00% -
  Horiz. % 758.00% 1,430.00% 1,272.00% 1,208.00% 876.00% 496.00% 100.00%
DPS 0.50 0.50 0.00 1.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 0.00% 66.67% 100.00% - -
NAPS 0.6980 0.6850 0.5730 0.5130 0.4530 0.3800 0.3200 13.87%
  YoY % 1.90% 19.55% 11.70% 13.25% 19.21% 18.75% -
  Horiz. % 218.13% 214.06% 179.06% 160.31% 141.56% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,254
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 80.27 81.30 70.11 70.24 57.92 31.40 25.55 21.00%
  YoY % -1.27% 15.96% -0.19% 21.27% 84.46% 22.90% -
  Horiz. % 314.17% 318.20% 274.40% 274.91% 226.69% 122.90% 100.00%
EPS 3.71 6.69 5.67 5.24 3.59 1.87 0.38 46.14%
  YoY % -44.54% 17.99% 8.21% 45.96% 91.98% 392.11% -
  Horiz. % 976.32% 1,760.53% 1,492.11% 1,378.95% 944.74% 492.11% 100.00%
DPS 0.49 0.49 0.00 0.87 1.23 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -29.27% 0.00% 0.00% -
  Horiz. % 39.84% 39.84% 0.00% 70.73% 100.00% - -
NAPS 0.6864 0.6696 0.5166 0.4452 0.3718 0.2860 0.2421 18.95%
  YoY % 2.51% 29.62% 16.04% 19.74% 30.00% 18.13% -
  Horiz. % 283.52% 276.58% 213.38% 183.89% 153.57% 118.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2900 0.7750 0.7550 1.0400 0.4500 0.4550 0.2700 -
P/RPS 0.36 0.93 0.97 1.29 0.64 1.09 0.80 -12.45%
  YoY % -61.29% -4.12% -24.81% 101.56% -41.28% 36.25% -
  Horiz. % 45.00% 116.25% 121.25% 161.25% 80.00% 136.25% 100.00%
P/EPS 7.69 11.33 12.00 17.22 10.27 18.35 54.00 -27.71%
  YoY % -32.13% -5.58% -30.31% 67.67% -44.03% -66.02% -
  Horiz. % 14.24% 20.98% 22.22% 31.89% 19.02% 33.98% 100.00%
EY 13.01 8.83 8.34 5.81 9.73 5.45 1.85 38.37%
  YoY % 47.34% 5.88% 43.55% -40.29% 78.53% 194.59% -
  Horiz. % 703.24% 477.30% 450.81% 314.05% 525.95% 294.59% 100.00%
DY 1.72 0.65 0.00 0.96 3.33 0.00 0.00 -
  YoY % 164.62% 0.00% 0.00% -71.17% 0.00% 0.00% -
  Horiz. % 51.65% 19.52% 0.00% 28.83% 100.00% - -
P/NAPS 0.42 1.13 1.32 2.03 0.99 1.20 0.84 -10.90%
  YoY % -62.83% -14.39% -34.98% 105.05% -17.50% 42.86% -
  Horiz. % 50.00% 134.52% 157.14% 241.67% 117.86% 142.86% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 -
Price 0.4700 0.7050 0.7400 1.0400 0.7300 0.4000 0.2650 -
P/RPS 0.58 0.85 0.95 1.29 1.03 0.96 0.78 -4.81%
  YoY % -31.76% -10.53% -26.36% 25.24% 7.29% 23.08% -
  Horiz. % 74.36% 108.97% 121.79% 165.38% 132.05% 123.08% 100.00%
P/EPS 12.46 10.31 11.76 17.22 16.67 16.13 53.00 -21.42%
  YoY % 20.85% -12.33% -31.71% 3.30% 3.35% -69.57% -
  Horiz. % 23.51% 19.45% 22.19% 32.49% 31.45% 30.43% 100.00%
EY 8.02 9.70 8.51 5.81 6.00 6.20 1.89 27.21%
  YoY % -17.32% 13.98% 46.47% -3.17% -3.23% 228.04% -
  Horiz. % 424.34% 513.23% 450.26% 307.41% 317.46% 328.04% 100.00%
DY 1.06 0.71 0.00 0.96 2.05 0.00 0.00 -
  YoY % 49.30% 0.00% 0.00% -53.17% 0.00% 0.00% -
  Horiz. % 51.71% 34.63% 0.00% 46.83% 100.00% - -
P/NAPS 0.67 1.03 1.29 2.03 1.61 1.05 0.83 -3.50%
  YoY % -34.95% -20.16% -36.45% 26.09% 53.33% 26.51% -
  Horiz. % 80.72% 124.10% 155.42% 244.58% 193.98% 126.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS