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 - 298,908
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.87 25.31 20.14 10.31 7.76 11.75 9.60 15.55%
  YoY % -9.64% 25.67% 95.34% 32.86% -33.96% 22.40% -
  Horiz. % 238.23% 263.65% 209.79% 107.40% 80.83% 122.40% 100.00%
EPS 1.69 1.75 1.25 0.84 0.18 1.31 0.35 29.98%
  YoY % -3.43% 40.00% 48.81% 366.67% -86.26% 274.29% -
  Horiz. % 482.86% 500.00% 357.14% 240.00% 51.43% 374.29% 100.00%
DPS 0.00 0.87 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 0.5047 0.4308 0.3718 0.2866 0.2409 0.2339 0.2478 12.57%
  YoY % 17.15% 15.87% 29.73% 18.97% 2.99% -5.61% -
  Horiz. % 203.67% 173.85% 150.04% 115.66% 97.22% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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