Highlights

[AWC] YoY Quarter Result on 2014-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -0.32%    YoY -     363.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 68,353 75,639 60,193 30,809 23,197 35,123 28,692 15.55%
  YoY % -9.63% 25.66% 95.37% 32.81% -33.95% 22.41% -
  Horiz. % 238.23% 263.62% 209.79% 107.38% 80.85% 122.41% 100.00%
PBT 7,014 9,354 7,146 5,270 248 5,013 1,842 24.94%
  YoY % -25.02% 30.90% 35.60% 2,025.00% -95.05% 172.15% -
  Horiz. % 380.78% 507.82% 387.95% 286.10% 13.46% 272.15% 100.00%
Tax -1,558 -1,802 -1,737 -267 -406 -1,480 -189 42.08%
  YoY % 13.54% -3.74% -550.56% 34.24% 72.57% -683.07% -
  Horiz. % 824.34% 953.44% 919.05% 141.27% 214.81% 783.07% 100.00%
NP 5,456 7,552 5,409 5,003 -158 3,533 1,653 22.00%
  YoY % -27.75% 39.62% 8.12% 3,266.46% -104.47% 113.73% -
  Horiz. % 330.07% 456.87% 327.22% 302.66% -9.56% 213.73% 100.00%
NP to SH 5,060 5,218 3,747 2,502 540 3,903 1,055 29.83%
  YoY % -3.03% 39.26% 49.76% 363.33% -86.16% 269.95% -
  Horiz. % 479.62% 494.60% 355.17% 237.16% 51.18% 369.95% 100.00%
Tax Rate 22.21 % 19.26 % 24.31 % 5.07 % 163.71 % 29.52 % 10.26 % 13.72%
  YoY % 15.32% -20.77% 379.49% -96.90% 454.57% 187.72% -
  Horiz. % 216.47% 187.72% 236.94% 49.42% 1,595.61% 287.72% 100.00%
Total Cost 62,897 68,087 54,784 25,806 23,355 31,590 27,039 15.09%
  YoY % -7.62% 24.28% 112.29% 10.49% -26.07% 16.83% -
  Horiz. % 232.62% 251.81% 202.61% 95.44% 86.38% 116.83% 100.00%
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58%
  YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% -
  Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 2,596 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 49.75 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58%
  YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% -
  Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 100.00%
NOSH 268,937 259,601 256,643 225,405 225,000 225,549 224,468 3.06%
  YoY % 3.60% 1.15% 13.86% 0.18% -0.24% 0.48% -
  Horiz. % 119.81% 115.65% 114.33% 100.42% 100.24% 100.48% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.98 % 9.98 % 8.99 % 16.24 % -0.68 % 10.06 % 5.76 % 5.58%
  YoY % -20.04% 11.01% -44.64% 2,488.24% -106.76% 74.65% -
  Horiz. % 138.54% 173.26% 156.08% 281.94% -11.81% 174.65% 100.00%
ROE 3.35 % 4.05 % 3.37 % 2.92 % 0.75 % 5.58 % 1.42 % 15.36%
  YoY % -17.28% 20.18% 15.41% 289.33% -86.56% 292.96% -
  Horiz. % 235.92% 285.21% 237.32% 205.63% 52.82% 392.96% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.42 29.14 23.45 13.67 10.31 15.57 12.78 12.13%
  YoY % -12.77% 24.26% 71.54% 32.59% -33.78% 21.83% -
  Horiz. % 198.90% 228.01% 183.49% 106.96% 80.67% 121.83% 100.00%
EPS 1.88 2.01 1.46 1.11 0.24 1.73 0.47 25.97%
  YoY % -6.47% 37.67% 31.53% 362.50% -86.13% 268.09% -
  Horiz. % 400.00% 427.66% 310.64% 236.17% 51.06% 368.09% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5610 0.4960 0.4330 0.3800 0.3200 0.3100 0.3300 9.24%
  YoY % 13.10% 14.55% 13.95% 18.75% 3.23% -6.06% -
  Horiz. % 170.00% 150.30% 131.21% 115.15% 96.97% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.38 23.66 18.83 9.64 7.26 10.99 8.97 15.56%
  YoY % -9.64% 25.65% 95.33% 32.78% -33.94% 22.52% -
  Horiz. % 238.35% 263.77% 209.92% 107.47% 80.94% 122.52% 100.00%
EPS 1.58 1.63 1.17 0.78 0.17 1.22 0.33 29.79%
  YoY % -3.07% 39.32% 50.00% 358.82% -86.07% 269.70% -
  Horiz. % 478.79% 493.94% 354.55% 236.36% 51.52% 369.70% 100.00%
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4719 0.4028 0.3476 0.2679 0.2252 0.2187 0.2317 12.57%
  YoY % 17.15% 15.88% 29.75% 18.96% 2.97% -5.61% -
  Horiz. % 203.67% 173.85% 150.02% 115.62% 97.19% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8900 0.9450 0.3900 0.3000 0.2750 0.2400 0.2500 -
P/RPS 3.50 3.24 1.66 2.19 2.67 1.54 1.96 10.14%
  YoY % 8.02% 95.18% -24.20% -17.98% 73.38% -21.43% -
  Horiz. % 178.57% 165.31% 84.69% 111.73% 136.22% 78.57% 100.00%
P/EPS 47.30 47.01 26.71 27.03 114.58 13.87 53.19 -1.94%
  YoY % 0.62% 76.00% -1.18% -76.41% 726.10% -73.92% -
  Horiz. % 88.93% 88.38% 50.22% 50.82% 215.42% 26.08% 100.00%
EY 2.11 2.13 3.74 3.70 0.87 7.21 1.88 1.94%
  YoY % -0.94% -43.05% 1.08% 325.29% -87.93% 283.51% -
  Horiz. % 112.23% 113.30% 198.94% 196.81% 46.28% 383.51% 100.00%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.59 1.91 0.90 0.79 0.86 0.77 0.76 13.08%
  YoY % -16.75% 112.22% 13.92% -8.14% 11.69% 1.32% -
  Horiz. % 209.21% 251.32% 118.42% 103.95% 113.16% 101.32% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.7750 0.9850 0.4350 0.3350 0.2850 0.2200 0.2600 -
P/RPS 3.05 3.38 1.85 2.45 2.76 1.41 2.03 7.01%
  YoY % -9.76% 82.70% -24.49% -11.23% 95.74% -30.54% -
  Horiz. % 150.25% 166.50% 91.13% 120.69% 135.96% 69.46% 100.00%
P/EPS 41.19 49.00 29.79 30.18 118.75 12.71 55.32 -4.79%
  YoY % -15.94% 64.48% -1.29% -74.59% 834.30% -77.02% -
  Horiz. % 74.46% 88.58% 53.85% 54.56% 214.66% 22.98% 100.00%
EY 2.43 2.04 3.36 3.31 0.84 7.87 1.81 5.03%
  YoY % 19.12% -39.29% 1.51% 294.05% -89.33% 334.81% -
  Horiz. % 134.25% 112.71% 185.64% 182.87% 46.41% 434.81% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.38 1.99 1.00 0.88 0.89 0.71 0.79 9.73%
  YoY % -30.65% 99.00% 13.64% -1.12% 25.35% -10.13% -
  Horiz. % 174.68% 251.90% 126.58% 111.39% 112.66% 89.87% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

462  395  644  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.50+0.24 
 MLAB 0.075+0.01 
 QES 0.405+0.04 
 PHB 0.03+0.005 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS