Highlights

[AWC] YoY Quarter Result on 2017-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -0.06%    YoY -     -3.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 79,617 85,947 68,353 75,639 60,193 30,809 23,197 22.81%
  YoY % -7.37% 25.74% -9.63% 25.66% 95.37% 32.81% -
  Horiz. % 343.22% 370.51% 294.66% 326.07% 259.49% 132.81% 100.00%
PBT 2,503 11,838 7,014 9,354 7,146 5,270 248 46.98%
  YoY % -78.86% 68.78% -25.02% 30.90% 35.60% 2,025.00% -
  Horiz. % 1,009.27% 4,773.39% 2,828.23% 3,771.77% 2,881.45% 2,125.00% 100.00%
Tax -1,699 -2,555 -1,558 -1,802 -1,737 -267 -406 26.93%
  YoY % 33.50% -63.99% 13.54% -3.74% -550.56% 34.24% -
  Horiz. % 418.47% 629.31% 383.74% 443.84% 427.83% 65.76% 100.00%
NP 804 9,283 5,456 7,552 5,409 5,003 -158 -
  YoY % -91.34% 70.14% -27.75% 39.62% 8.12% 3,266.46% -
  Horiz. % -508.86% -5,875.32% -3,453.16% -4,779.75% -3,423.42% -3,166.46% 100.00%
NP to SH 363 7,004 5,060 5,218 3,747 2,502 540 -6.40%
  YoY % -94.82% 38.42% -3.03% 39.26% 49.76% 363.33% -
  Horiz. % 67.22% 1,297.04% 937.04% 966.30% 693.89% 463.33% 100.00%
Tax Rate 67.88 % 21.58 % 22.21 % 19.26 % 24.31 % 5.07 % 163.71 % -13.64%
  YoY % 214.55% -2.84% 15.32% -20.77% 379.49% -96.90% -
  Horiz. % 41.46% 13.18% 13.57% 11.76% 14.85% 3.10% 100.00%
Total Cost 78,813 76,664 62,897 68,087 54,784 25,806 23,355 22.46%
  YoY % 2.80% 21.89% -7.62% 24.28% 112.29% 10.49% -
  Horiz. % 337.46% 328.26% 269.31% 291.53% 234.57% 110.49% 100.00%
Net Worth 202,893 189,085 150,873 128,762 111,126 85,654 71,999 18.84%
  YoY % 7.30% 25.33% 17.17% 15.87% 29.74% 18.96% -
  Horiz. % 281.80% 262.62% 209.55% 178.84% 154.34% 118.96% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,474 - - 2,596 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.80% 0.00% 0.00% 100.00% - - -
Div Payout % 406.20 % - % - % 49.75 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 816.48% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,893 189,085 150,873 128,762 111,126 85,654 71,999 18.84%
  YoY % 7.30% 25.33% 17.17% 15.87% 29.74% 18.96% -
  Horiz. % 281.80% 262.62% 209.55% 178.84% 154.34% 118.96% 100.00%
NOSH 294,903 284,339 268,937 259,601 256,643 225,405 225,000 4.61%
  YoY % 3.72% 5.73% 3.60% 1.15% 13.86% 0.18% -
  Horiz. % 131.07% 126.37% 119.53% 115.38% 114.06% 100.18% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.01 % 10.80 % 7.98 % 9.98 % 8.99 % 16.24 % -0.68 % -
  YoY % -90.65% 35.34% -20.04% 11.01% -44.64% 2,488.24% -
  Horiz. % -148.53% -1,588.24% -1,173.53% -1,467.65% -1,322.06% -2,388.24% 100.00%
ROE 0.18 % 3.70 % 3.35 % 4.05 % 3.37 % 2.92 % 0.75 % -21.16%
  YoY % -95.14% 10.45% -17.28% 20.18% 15.41% 289.33% -
  Horiz. % 24.00% 493.33% 446.67% 540.00% 449.33% 389.33% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.00 30.23 25.42 29.14 23.45 13.67 10.31 17.40%
  YoY % -10.68% 18.92% -12.77% 24.26% 71.54% 32.59% -
  Horiz. % 261.88% 293.21% 246.56% 282.64% 227.45% 132.59% 100.00%
EPS 0.12 2.48 1.88 2.01 1.46 1.11 0.24 -10.91%
  YoY % -95.16% 31.91% -6.47% 37.67% 31.53% 362.50% -
  Horiz. % 50.00% 1,033.33% 783.33% 837.50% 608.33% 462.50% 100.00%
DPS 0.50 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6880 0.6650 0.5610 0.4960 0.4330 0.3800 0.3200 13.60%
  YoY % 3.46% 18.54% 13.10% 14.55% 13.95% 18.75% -
  Horiz. % 215.00% 207.81% 175.31% 155.00% 135.31% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.63 28.75 22.86 25.30 20.13 10.31 7.76 22.80%
  YoY % -7.37% 25.77% -9.64% 25.68% 95.25% 32.86% -
  Horiz. % 343.17% 370.49% 294.59% 326.03% 259.41% 132.86% 100.00%
EPS 0.12 2.34 1.69 1.75 1.25 0.84 0.18 -6.53%
  YoY % -94.87% 38.46% -3.43% 40.00% 48.81% 366.67% -
  Horiz. % 66.67% 1,300.00% 938.89% 972.22% 694.44% 466.67% 100.00%
DPS 0.49 0.00 0.00 0.87 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.32% 0.00% 0.00% 100.00% - - -
NAPS 0.6787 0.6325 0.5047 0.4307 0.3717 0.2865 0.2408 18.84%
  YoY % 7.30% 25.32% 17.18% 15.87% 29.74% 18.98% -
  Horiz. % 281.85% 262.67% 209.59% 178.86% 154.36% 118.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6000 0.6900 0.8900 0.9450 0.3900 0.3000 0.2750 -
P/RPS 2.22 2.28 3.50 3.24 1.66 2.19 2.67 -3.03%
  YoY % -2.63% -34.86% 8.02% 95.18% -24.20% -17.98% -
  Horiz. % 83.15% 85.39% 131.09% 121.35% 62.17% 82.02% 100.00%
P/EPS 487.44 28.01 47.30 47.01 26.71 27.03 114.58 27.28%
  YoY % 1,640.24% -40.78% 0.62% 76.00% -1.18% -76.41% -
  Horiz. % 425.41% 24.45% 41.28% 41.03% 23.31% 23.59% 100.00%
EY 0.21 3.57 2.11 2.13 3.74 3.70 0.87 -21.08%
  YoY % -94.12% 69.19% -0.94% -43.05% 1.08% 325.29% -
  Horiz. % 24.14% 410.34% 242.53% 244.83% 429.89% 425.29% 100.00%
DY 0.83 0.00 0.00 1.06 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.30% 0.00% 0.00% 100.00% - - -
P/NAPS 0.87 1.04 1.59 1.91 0.90 0.79 0.86 0.19%
  YoY % -16.35% -34.59% -16.75% 112.22% 13.92% -8.14% -
  Horiz. % 101.16% 120.93% 184.88% 222.09% 104.65% 91.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.5200 0.7700 0.7750 0.9850 0.4350 0.3350 0.2850 -
P/RPS 1.93 2.55 3.05 3.38 1.85 2.45 2.76 -5.79%
  YoY % -24.31% -16.39% -9.76% 82.70% -24.49% -11.23% -
  Horiz. % 69.93% 92.39% 110.51% 122.46% 67.03% 88.77% 100.00%
P/EPS 422.45 31.26 41.19 49.00 29.79 30.18 118.75 23.54%
  YoY % 1,251.41% -24.11% -15.94% 64.48% -1.29% -74.59% -
  Horiz. % 355.75% 26.32% 34.69% 41.26% 25.09% 25.41% 100.00%
EY 0.24 3.20 2.43 2.04 3.36 3.31 0.84 -18.84%
  YoY % -92.50% 31.69% 19.12% -39.29% 1.51% 294.05% -
  Horiz. % 28.57% 380.95% 289.29% 242.86% 400.00% 394.05% 100.00%
DY 0.96 0.00 0.00 1.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 1.16 1.38 1.99 1.00 0.88 0.89 -2.60%
  YoY % -34.48% -15.94% -30.65% 99.00% 13.64% -1.12% -
  Horiz. % 85.39% 130.34% 155.06% 223.60% 112.36% 98.88% 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