Highlights

[AWC] YoY Quarter Result on 2015-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     280.87%    YoY -     -63.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 94,155 85,955 76,000 33,687 43,117 37,969 32,223 19.56%
  YoY % 9.54% 13.10% 125.61% -21.87% 13.56% 17.83% -
  Horiz. % 292.20% 266.75% 235.86% 104.54% 133.81% 117.83% 100.00%
PBT 7,193 10,444 12,188 2,107 13,020 3,412 248 75.24%
  YoY % -31.13% -14.31% 478.45% -83.82% 281.59% 1,275.81% -
  Horiz. % 2,900.40% 4,211.29% 4,914.52% 849.60% 5,250.00% 1,375.81% 100.00%
Tax -1,003 -2,347 -2,587 0 -2,637 -1,420 1,153 -
  YoY % 57.26% 9.28% 0.00% 0.00% -85.70% -223.16% -
  Horiz. % -86.99% -203.56% -224.37% 0.00% -228.71% -123.16% 100.00%
NP 6,190 8,097 9,601 2,107 10,383 1,992 1,401 28.08%
  YoY % -23.55% -15.67% 355.67% -79.71% 421.23% 42.18% -
  Horiz. % 441.83% 577.94% 685.30% 150.39% 741.11% 142.18% 100.00%
NP to SH 4,397 5,903 6,486 2,190 6,043 973 1,566 18.77%
  YoY % -25.51% -8.99% 196.16% -63.76% 521.07% -37.87% -
  Horiz. % 280.78% 376.95% 414.18% 139.85% 385.89% 62.13% 100.00%
Tax Rate 13.94 % 22.47 % 21.23 % - % 20.25 % 41.62 % -464.92 % -
  YoY % -37.96% 5.84% 0.00% 0.00% -51.35% 108.95% -
  Horiz. % -3.00% -4.83% -4.57% 0.00% -4.36% -8.95% 100.00%
Total Cost 87,965 77,858 66,399 31,580 32,734 35,977 30,822 19.09%
  YoY % 12.98% 17.26% 110.26% -3.53% -9.01% 16.73% -
  Horiz. % 285.40% 252.61% 215.43% 102.46% 106.20% 116.73% 100.00%
Net Worth 162,306 140,986 119,383 90,986 78,919 72,409 72,626 14.34%
  YoY % 15.12% 18.10% 31.21% 15.29% 8.99% -0.30% -
  Horiz. % 223.48% 194.13% 164.38% 125.28% 108.67% 99.70% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,350 2,635 2,584 - - - - -
  YoY % -48.76% 1.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.25% 101.98% 100.00% - - - -
Div Payout % 30.71 % 44.64 % 39.84 % - % - % - % - % -
  YoY % -31.21% 12.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.08% 112.05% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 162,306 140,986 119,383 90,986 78,919 72,409 72,626 14.34%
  YoY % 15.12% 18.10% 31.21% 15.29% 8.99% -0.30% -
  Horiz. % 223.48% 194.13% 164.38% 125.28% 108.67% 99.70% 100.00%
NOSH 270,060 263,526 258,406 225,773 225,485 226,279 226,956 2.94%
  YoY % 2.48% 1.98% 14.45% 0.13% -0.35% -0.30% -
  Horiz. % 118.99% 116.11% 113.86% 99.48% 99.35% 99.70% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.57 % 9.42 % 12.63 % 6.25 % 24.08 % 5.25 % 4.35 % 7.11%
  YoY % -30.25% -25.42% 102.08% -74.04% 358.67% 20.69% -
  Horiz. % 151.03% 216.55% 290.34% 143.68% 553.56% 120.69% 100.00%
ROE 2.71 % 4.19 % 5.43 % 2.41 % 7.66 % 1.34 % 2.16 % 3.85%
  YoY % -35.32% -22.84% 125.31% -68.54% 471.64% -37.96% -
  Horiz. % 125.46% 193.98% 251.39% 111.57% 354.63% 62.04% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.86 32.62 29.41 14.92 19.12 16.78 14.20 16.14%
  YoY % 6.87% 10.91% 97.12% -21.97% 13.95% 18.17% -
  Horiz. % 245.49% 229.72% 207.11% 105.07% 134.65% 118.17% 100.00%
EPS 1.63 2.24 2.51 0.97 2.68 0.43 0.69 15.40%
  YoY % -27.23% -10.76% 158.76% -63.81% 523.26% -37.68% -
  Horiz. % 236.23% 324.64% 363.77% 140.58% 388.41% 62.32% 100.00%
DPS 0.50 1.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% - - - -
NAPS 0.6010 0.5350 0.4620 0.4030 0.3500 0.3200 0.3200 11.07%
  YoY % 12.34% 15.80% 14.64% 15.14% 9.38% 0.00% -
  Horiz. % 187.81% 167.19% 144.38% 125.94% 109.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.49 28.74 25.42 11.27 14.42 12.70 10.78 19.55%
  YoY % 9.57% 13.06% 125.55% -21.84% 13.54% 17.81% -
  Horiz. % 292.12% 266.60% 235.81% 104.55% 133.77% 117.81% 100.00%
EPS 1.47 1.97 2.17 0.73 2.02 0.33 0.52 18.90%
  YoY % -25.38% -9.22% 197.26% -63.86% 512.12% -36.54% -
  Horiz. % 282.69% 378.85% 417.31% 140.38% 388.46% 63.46% 100.00%
DPS 0.45 0.88 0.86 0.00 0.00 0.00 0.00 -
  YoY % -48.86% 2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.33% 102.33% 100.00% - - - -
NAPS 0.5428 0.4715 0.3992 0.3043 0.2639 0.2421 0.2429 14.33%
  YoY % 15.12% 18.11% 31.19% 15.31% 9.00% -0.33% -
  Horiz. % 223.47% 194.11% 164.35% 125.28% 108.65% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6650 1.1000 0.8050 0.3600 0.2650 0.2400 0.2500 -
P/RPS 1.91 3.37 2.74 2.41 1.39 1.43 1.76 1.37%
  YoY % -43.32% 22.99% 13.69% 73.38% -2.80% -18.75% -
  Horiz. % 108.52% 191.48% 155.68% 136.93% 78.98% 81.25% 100.00%
P/EPS 40.84 49.11 32.07 37.11 9.89 55.81 36.23 2.02%
  YoY % -16.84% 53.13% -13.58% 275.23% -82.28% 54.04% -
  Horiz. % 112.72% 135.55% 88.52% 102.43% 27.30% 154.04% 100.00%
EY 2.45 2.04 3.12 2.69 10.11 1.79 2.76 -1.97%
  YoY % 20.10% -34.62% 15.99% -73.39% 464.80% -35.14% -
  Horiz. % 88.77% 73.91% 113.04% 97.46% 366.30% 64.86% 100.00%
DY 0.75 0.91 1.24 0.00 0.00 0.00 0.00 -
  YoY % -17.58% -26.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.48% 73.39% 100.00% - - - -
P/NAPS 1.11 2.06 1.74 0.89 0.76 0.75 0.78 6.05%
  YoY % -46.12% 18.39% 95.51% 17.11% 1.33% -3.85% -
  Horiz. % 142.31% 264.10% 223.08% 114.10% 97.44% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.7600 1.0800 0.8550 0.2950 0.2950 0.2450 0.2500 -
P/RPS 2.18 3.31 2.91 1.98 1.54 1.46 1.76 3.63%
  YoY % -34.14% 13.75% 46.97% 28.57% 5.48% -17.05% -
  Horiz. % 123.86% 188.07% 165.34% 112.50% 87.50% 82.95% 100.00%
P/EPS 46.68 48.21 34.06 30.41 11.01 56.98 36.23 4.31%
  YoY % -3.17% 41.54% 12.00% 176.20% -80.68% 57.27% -
  Horiz. % 128.84% 133.07% 94.01% 83.94% 30.39% 157.27% 100.00%
EY 2.14 2.07 2.94 3.29 9.08 1.76 2.76 -4.15%
  YoY % 3.38% -29.59% -10.64% -63.77% 415.91% -36.23% -
  Horiz. % 77.54% 75.00% 106.52% 119.20% 328.99% 63.77% 100.00%
DY 0.66 0.93 1.17 0.00 0.00 0.00 0.00 -
  YoY % -29.03% -20.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.41% 79.49% 100.00% - - - -
P/NAPS 1.26 2.02 1.85 0.73 0.84 0.77 0.78 8.32%
  YoY % -37.62% 9.19% 153.42% -13.10% 9.09% -1.28% -
  Horiz. % 161.54% 258.97% 237.18% 93.59% 107.69% 98.72% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

471  399  510  797 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.51+0.32 
 AIRASIA 0.855+0.03 
 K1 0.49+0.045 
 HLT 0.865+0.17 
 BCMALL 0.29+0.03 
 AAX 0.110.00 

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