Highlights

[AWC] YoY Quarter Result on 2015-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -42.74%    YoY -     -50.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 68,492 66,204 67,123 37,812 32,160 26,850 25,420 17.95%
  YoY % 3.46% -1.37% 77.52% 17.57% 19.78% 5.63% -
  Horiz. % 269.44% 260.44% 264.06% 148.75% 126.51% 105.63% 100.00%
PBT 9,153 8,057 10,101 2,129 3,860 270 -3,287 -
  YoY % 13.60% -20.24% 374.45% -44.84% 1,329.63% 108.21% -
  Horiz. % -278.46% -245.12% -307.30% -64.77% -117.43% -8.21% 100.00%
Tax -1,869 -1,727 -1,868 -415 -462 -257 -56 79.39%
  YoY % -8.22% 7.55% -350.12% 10.17% -79.77% -358.93% -
  Horiz. % 3,337.50% 3,083.93% 3,335.71% 741.07% 825.00% 458.93% 100.00%
NP 7,284 6,330 8,233 1,714 3,398 13 -3,343 -
  YoY % 15.07% -23.11% 380.34% -49.56% 26,038.46% 100.39% -
  Horiz. % -217.89% -189.35% -246.28% -51.27% -101.65% -0.39% 100.00%
NP to SH 6,071 5,063 5,438 1,254 2,510 350 -3,063 -
  YoY % 19.91% -6.90% 333.65% -50.04% 617.14% 111.43% -
  Horiz. % -198.20% -165.30% -177.54% -40.94% -81.95% -11.43% 100.00%
Tax Rate 20.42 % 21.43 % 18.49 % 19.49 % 11.97 % 95.19 % - % -
  YoY % -4.71% 15.90% -5.13% 62.82% -87.43% 0.00% -
  Horiz. % 21.45% 22.51% 19.42% 20.47% 12.57% 100.00% -
Total Cost 61,208 59,874 58,890 36,098 28,762 26,837 28,763 13.41%
  YoY % 2.23% 1.67% 63.14% 25.51% 7.17% -6.70% -
  Horiz. % 212.80% 208.16% 204.74% 125.50% 100.00% 93.30% 100.00%
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 3,378 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
NOSH 269,566 265,078 258,952 223,928 226,126 218,750 225,220 3.04%
  YoY % 1.69% 2.37% 15.64% -0.97% 3.37% -2.87% -
  Horiz. % 119.69% 117.70% 114.98% 99.43% 100.40% 97.13% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.63 % 9.56 % 12.27 % 4.53 % 10.57 % 0.05 % -13.15 % -
  YoY % 11.19% -22.09% 170.86% -57.14% 21,040.00% 100.38% -
  Horiz. % -80.84% -72.70% -93.31% -34.45% -80.38% -0.38% 100.00%
ROE 3.60 % 3.45 % 4.39 % 1.34 % 3.08 % 0.50 % -4.39 % -
  YoY % 4.35% -21.41% 227.61% -56.49% 516.00% 111.39% -
  Horiz. % -82.00% -78.59% -100.00% -30.52% -70.16% -11.39% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.41 24.98 25.92 16.89 14.22 12.27 11.29 14.47%
  YoY % 1.72% -3.63% 53.46% 18.78% 15.89% 8.68% -
  Horiz. % 225.07% 221.26% 229.58% 149.60% 125.95% 108.68% 100.00%
EPS 2.25 1.91 2.10 0.56 1.11 0.16 -1.36 -
  YoY % 17.80% -9.05% 275.00% -49.55% 593.75% 111.76% -
  Horiz. % -165.44% -140.44% -154.41% -41.18% -81.62% -11.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6250 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 12.39%
  YoY % 12.82% 15.90% 14.08% 16.39% 12.50% 3.23% -
  Horiz. % 201.61% 178.71% 154.19% 135.16% 116.13% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.91 22.15 22.45 12.65 10.76 8.98 8.50 17.96%
  YoY % 3.43% -1.34% 77.47% 17.57% 19.82% 5.65% -
  Horiz. % 269.53% 260.59% 264.12% 148.82% 126.59% 105.65% 100.00%
EPS 2.03 1.69 1.82 0.42 0.84 0.12 -1.02 -
  YoY % 20.12% -7.14% 333.33% -50.00% 600.00% 111.76% -
  Horiz. % -199.02% -165.69% -178.43% -41.18% -82.35% -11.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5636 0.4912 0.4140 0.3138 0.2723 0.2342 0.2335 15.81%
  YoY % 14.74% 18.65% 31.93% 15.24% 16.27% 0.30% -
  Horiz. % 241.37% 210.36% 177.30% 134.39% 116.62% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9000 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 -
P/RPS 3.54 4.16 3.03 2.31 2.53 2.04 2.04 9.62%
  YoY % -14.90% 37.29% 31.17% -8.70% 24.02% 0.00% -
  Horiz. % 173.53% 203.92% 148.53% 113.24% 124.02% 100.00% 100.00%
P/EPS 39.96 54.45 37.38 69.64 32.43 156.25 -16.91 -
  YoY % -26.61% 45.67% -46.32% 114.74% -79.24% 1,024.01% -
  Horiz. % -236.31% -322.00% -221.05% -411.83% -191.78% -924.01% 100.00%
EY 2.50 1.84 2.68 1.44 3.08 0.64 -5.91 -
  YoY % 35.87% -31.34% 86.11% -53.25% 381.25% 110.83% -
  Horiz. % -42.30% -31.13% -45.35% -24.37% -52.12% -10.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.44 1.88 1.64 0.93 1.00 0.78 0.74 11.73%
  YoY % -23.40% 14.63% 76.34% -7.00% 28.21% 5.41% -
  Horiz. % 194.59% 254.05% 221.62% 125.68% 135.14% 105.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 -
Price 0.8000 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 -
P/RPS 3.15 4.00 3.43 2.43 2.50 2.24 2.13 6.74%
  YoY % -21.25% 16.62% 41.15% -2.80% 11.61% 5.16% -
  Horiz. % 147.89% 187.79% 161.03% 114.08% 117.37% 105.16% 100.00%
P/EPS 35.52 52.36 42.38 73.21 31.98 171.88 -17.65 -
  YoY % -32.16% 23.55% -42.11% 128.92% -81.39% 1,073.82% -
  Horiz. % -201.25% -296.66% -240.11% -414.79% -181.19% -973.82% 100.00%
EY 2.82 1.91 2.36 1.37 3.13 0.58 -5.67 -
  YoY % 47.64% -19.07% 72.26% -56.23% 439.66% 110.23% -
  Horiz. % -49.74% -33.69% -41.62% -24.16% -55.20% -10.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.81 1.86 0.98 0.99 0.86 0.77 8.84%
  YoY % -29.28% -2.69% 89.80% -1.01% 15.12% 11.69% -
  Horiz. % 166.23% 235.06% 241.56% 127.27% 128.57% 111.69% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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