Highlights

[AWC] YoY Cumulative Quarter Result on 2019-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     53.02%    YoY -     17.83%
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 - 299,027
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 80.33 81.36 70.16 70.29 57.97 31.42 25.57 21.00%
  YoY % -1.27% 15.96% -0.18% 21.25% 84.50% 22.88% -
  Horiz. % 314.16% 318.19% 274.38% 274.89% 226.71% 122.88% 100.00%
EPS 3.71 6.69 5.68 5.25 3.60 1.87 0.38 46.14%
  YoY % -44.54% 17.78% 8.19% 45.83% 92.51% 392.11% -
  Horiz. % 976.32% 1,760.53% 1,494.74% 1,381.58% 947.37% 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 0.6869 0.6701 0.5170 0.4455 0.3721 0.2862 0.2423 18.95%
  YoY % 2.51% 29.61% 16.05% 19.73% 30.01% 18.12% -
  Horiz. % 283.49% 276.56% 213.37% 183.86% 153.57% 118.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers