Highlights

[AWC] YoY Quarter Result on 2014-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     2,397.11%    YoY -     521.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 85,955 76,000 33,687 43,117 37,969 32,223 49,809 9.51%
  YoY % 13.10% 125.61% -21.87% 13.56% 17.83% -35.31% -
  Horiz. % 172.57% 152.58% 67.63% 86.56% 76.23% 64.69% 100.00%
PBT 10,444 12,188 2,107 13,020 3,412 248 6,989 6.92%
  YoY % -14.31% 478.45% -83.82% 281.59% 1,275.81% -96.45% -
  Horiz. % 149.43% 174.39% 30.15% 186.29% 48.82% 3.55% 100.00%
Tax -2,347 -2,587 0 -2,637 -1,420 1,153 -1,682 5.70%
  YoY % 9.28% 0.00% 0.00% -85.70% -223.16% 168.55% -
  Horiz. % 139.54% 153.80% -0.00% 156.78% 84.42% -68.55% 100.00%
NP 8,097 9,601 2,107 10,383 1,992 1,401 5,307 7.29%
  YoY % -15.67% 355.67% -79.71% 421.23% 42.18% -73.60% -
  Horiz. % 152.57% 180.91% 39.70% 195.65% 37.54% 26.40% 100.00%
NP to SH 5,903 6,486 2,190 6,043 973 1,566 3,471 9.24%
  YoY % -8.99% 196.16% -63.76% 521.07% -37.87% -54.88% -
  Horiz. % 170.07% 186.86% 63.09% 174.10% 28.03% 45.12% 100.00%
Tax Rate 22.47 % 21.23 % - % 20.25 % 41.62 % -464.92 % 24.07 % -1.14%
  YoY % 5.84% 0.00% 0.00% -51.35% 108.95% -2,031.53% -
  Horiz. % 93.35% 88.20% 0.00% 84.13% 172.91% -1,931.53% 100.00%
Total Cost 77,858 66,399 31,580 32,734 35,977 30,822 44,502 9.76%
  YoY % 17.26% 110.26% -3.53% -9.01% 16.73% -30.74% -
  Horiz. % 174.95% 149.20% 70.96% 73.56% 80.84% 69.26% 100.00%
Net Worth 140,986 119,383 90,986 78,919 72,409 72,626 67,616 13.02%
  YoY % 18.10% 31.21% 15.29% 8.99% -0.30% 7.41% -
  Horiz. % 208.51% 176.56% 134.56% 116.72% 107.09% 107.41% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,635 2,584 - - - - 2,253 2.64%
  YoY % 1.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.92% 114.65% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 44.64 % 39.84 % - % - % - % - % 64.94 % -6.05%
  YoY % 12.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.74% 61.35% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 140,986 119,383 90,986 78,919 72,409 72,626 67,616 13.02%
  YoY % 18.10% 31.21% 15.29% 8.99% -0.30% 7.41% -
  Horiz. % 208.51% 176.56% 134.56% 116.72% 107.09% 107.41% 100.00%
NOSH 263,526 258,406 225,773 225,485 226,279 226,956 225,442 2.63%
  YoY % 1.98% 14.45% 0.13% -0.35% -0.30% 0.67% -
  Horiz. % 116.89% 114.62% 100.15% 100.02% 100.37% 100.67% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.42 % 12.63 % 6.25 % 24.08 % 5.25 % 4.35 % 10.65 % -2.02%
  YoY % -25.42% 102.08% -74.04% 358.67% 20.69% -59.15% -
  Horiz. % 88.45% 118.59% 58.69% 226.10% 49.30% 40.85% 100.00%
ROE 4.19 % 5.43 % 2.41 % 7.66 % 1.34 % 2.16 % 5.13 % -3.31%
  YoY % -22.84% 125.31% -68.54% 471.64% -37.96% -57.89% -
  Horiz. % 81.68% 105.85% 46.98% 149.32% 26.12% 42.11% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.62 29.41 14.92 19.12 16.78 14.20 22.10 6.70%
  YoY % 10.91% 97.12% -21.97% 13.95% 18.17% -35.75% -
  Horiz. % 147.60% 133.08% 67.51% 86.52% 75.93% 64.25% 100.00%
EPS 2.24 2.51 0.97 2.68 0.43 0.69 1.54 6.44%
  YoY % -10.76% 158.76% -63.81% 523.26% -37.68% -55.19% -
  Horiz. % 145.45% 162.99% 62.99% 174.03% 27.92% 44.81% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5350 0.4620 0.4030 0.3500 0.3200 0.3200 0.3000 10.11%
  YoY % 15.80% 14.64% 15.14% 9.38% 0.00% 6.67% -
  Horiz. % 178.33% 154.00% 134.33% 116.67% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.74 25.42 11.27 14.42 12.70 10.78 16.66 9.50%
  YoY % 13.06% 125.55% -21.84% 13.54% 17.81% -35.29% -
  Horiz. % 172.51% 152.58% 67.65% 86.55% 76.23% 64.71% 100.00%
EPS 1.97 2.17 0.73 2.02 0.33 0.52 1.16 9.22%
  YoY % -9.22% 197.26% -63.86% 512.12% -36.54% -55.17% -
  Horiz. % 169.83% 187.07% 62.93% 174.14% 28.45% 44.83% 100.00%
DPS 0.88 0.86 0.00 0.00 0.00 0.00 0.75 2.70%
  YoY % 2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.33% 114.67% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4715 0.3992 0.3043 0.2639 0.2421 0.2429 0.2261 13.02%
  YoY % 18.11% 31.19% 15.31% 9.00% -0.33% 7.43% -
  Horiz. % 208.54% 176.56% 134.59% 116.72% 107.08% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.1000 0.8050 0.3600 0.2650 0.2400 0.2500 0.2600 -
P/RPS 3.37 2.74 2.41 1.39 1.43 1.76 1.18 19.09%
  YoY % 22.99% 13.69% 73.38% -2.80% -18.75% 49.15% -
  Horiz. % 285.59% 232.20% 204.24% 117.80% 121.19% 149.15% 100.00%
P/EPS 49.11 32.07 37.11 9.89 55.81 36.23 16.88 19.46%
  YoY % 53.13% -13.58% 275.23% -82.28% 54.04% 114.63% -
  Horiz. % 290.94% 189.99% 219.85% 58.59% 330.63% 214.63% 100.00%
EY 2.04 3.12 2.69 10.11 1.79 2.76 5.92 -16.26%
  YoY % -34.62% 15.99% -73.39% 464.80% -35.14% -53.38% -
  Horiz. % 34.46% 52.70% 45.44% 170.78% 30.24% 46.62% 100.00%
DY 0.91 1.24 0.00 0.00 0.00 0.00 3.85 -21.35%
  YoY % -26.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.64% 32.21% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.06 1.74 0.89 0.76 0.75 0.78 0.87 15.43%
  YoY % 18.39% 95.51% 17.11% 1.33% -3.85% -10.34% -
  Horiz. % 236.78% 200.00% 102.30% 87.36% 86.21% 89.66% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0800 0.8550 0.2950 0.2950 0.2450 0.2500 0.2200 -
P/RPS 3.31 2.91 1.98 1.54 1.46 1.76 1.00 22.06%
  YoY % 13.75% 46.97% 28.57% 5.48% -17.05% 76.00% -
  Horiz. % 331.00% 291.00% 198.00% 154.00% 146.00% 176.00% 100.00%
P/EPS 48.21 34.06 30.41 11.01 56.98 36.23 14.29 22.44%
  YoY % 41.54% 12.00% 176.20% -80.68% 57.27% 153.53% -
  Horiz. % 337.37% 238.35% 212.81% 77.05% 398.74% 253.53% 100.00%
EY 2.07 2.94 3.29 9.08 1.76 2.76 7.00 -18.36%
  YoY % -29.59% -10.64% -63.77% 415.91% -36.23% -60.57% -
  Horiz. % 29.57% 42.00% 47.00% 129.71% 25.14% 39.43% 100.00%
DY 0.93 1.17 0.00 0.00 0.00 0.00 4.55 -23.23%
  YoY % -20.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.44% 25.71% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.02 1.85 0.73 0.84 0.77 0.78 0.73 18.47%
  YoY % 9.19% 153.42% -13.10% 9.09% -1.28% 6.85% -
  Horiz. % 276.71% 253.42% 100.00% 115.07% 105.48% 106.85% 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
 
 

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