Highlights

[AWC] YoY Quarter Result on 2014-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -55.19%    YoY -     -90.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 67,422 75,334 30,987 26,406 46,389 26,084 34,899 11.59%
  YoY % -10.50% 143.11% 17.35% -43.08% 77.84% -25.26% -
  Horiz. % 193.19% 215.86% 88.79% 75.66% 132.92% 74.74% 100.00%
PBT 9,201 8,861 1,410 371 4,512 1,404 3,340 18.38%
  YoY % 3.84% 528.44% 280.05% -91.78% 221.37% -57.96% -
  Horiz. % 275.48% 265.30% 42.22% 11.11% 135.09% 42.04% 100.00%
Tax -2,692 -1,762 -642 -402 -783 -244 -303 43.87%
  YoY % -52.78% -174.45% -59.70% 48.66% -220.90% 19.47% -
  Horiz. % 888.45% 581.52% 211.88% 132.67% 258.42% 80.53% 100.00%
NP 6,509 7,099 768 -31 3,729 1,160 3,037 13.53%
  YoY % -8.31% 824.35% 2,577.42% -100.83% 221.47% -61.80% -
  Horiz. % 214.32% 233.75% 25.29% -1.02% 122.79% 38.20% 100.00%
NP to SH 5,030 5,757 575 242 2,560 454 1,382 24.00%
  YoY % -12.63% 901.22% 137.60% -90.55% 463.88% -67.15% -
  Horiz. % 363.97% 416.57% 41.61% 17.51% 185.24% 32.85% 100.00%
Tax Rate 29.26 % 19.88 % 45.53 % 108.36 % 17.35 % 17.38 % 9.07 % 21.53%
  YoY % 47.18% -56.34% -57.98% 524.55% -0.17% 91.62% -
  Horiz. % 322.60% 219.18% 501.98% 1,194.71% 191.29% 191.62% 100.00%
Total Cost 60,913 68,235 30,219 26,437 42,660 24,924 31,862 11.39%
  YoY % -10.73% 125.80% 14.31% -38.03% 71.16% -21.78% -
  Horiz. % 191.18% 214.16% 94.84% 82.97% 133.89% 78.22% 100.00%
Net Worth 134,395 115,907 84,038 70,399 69,614 70,369 70,232 11.41%
  YoY % 15.95% 37.92% 19.37% 1.13% -1.07% 0.20% -
  Horiz. % 191.36% 165.03% 119.66% 100.24% 99.12% 100.20% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 3,837 - - 2,245 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.91% 0.00% 0.00% 100.00% - -
Div Payout % - % 66.67 % - % - % 87.72 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.00% 0.00% 0.00% 100.00% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 134,395 115,907 84,038 70,399 69,614 70,369 70,232 11.41%
  YoY % 15.95% 37.92% 19.37% 1.13% -1.07% 0.20% -
  Horiz. % 191.36% 165.03% 119.66% 100.24% 99.12% 100.20% 100.00%
NOSH 261,979 255,866 221,153 220,000 224,561 226,999 226,557 2.45%
  YoY % 2.39% 15.70% 0.52% -2.03% -1.07% 0.20% -
  Horiz. % 115.63% 112.94% 97.61% 97.11% 99.12% 100.20% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.65 % 9.42 % 2.48 % -0.12 % 8.04 % 4.45 % 8.70 % 1.74%
  YoY % 2.44% 279.84% 2,166.67% -101.49% 80.67% -48.85% -
  Horiz. % 110.92% 108.28% 28.51% -1.38% 92.41% 51.15% 100.00%
ROE 3.74 % 4.97 % 0.68 % 0.34 % 3.68 % 0.65 % 1.97 % 11.26%
  YoY % -24.75% 630.88% 100.00% -90.76% 466.15% -67.01% -
  Horiz. % 189.85% 252.28% 34.52% 17.26% 186.80% 32.99% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.74 29.44 14.01 12.00 20.66 11.49 15.40 8.93%
  YoY % -12.57% 110.14% 16.75% -41.92% 79.81% -25.39% -
  Horiz. % 167.14% 191.17% 90.97% 77.92% 134.16% 74.61% 100.00%
EPS 1.92 2.25 0.26 0.11 1.14 0.20 0.61 21.04%
  YoY % -14.67% 765.38% 136.36% -90.35% 470.00% -67.21% -
  Horiz. % 314.75% 368.85% 42.62% 18.03% 186.89% 32.79% 100.00%
DPS 0.00 1.50 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 100.00% - -
NAPS 0.5130 0.4530 0.3800 0.3200 0.3100 0.3100 0.3100 8.75%
  YoY % 13.25% 19.21% 18.75% 3.23% 0.00% 0.00% -
  Horiz. % 165.48% 146.13% 122.58% 103.23% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.55 25.20 10.37 8.83 15.52 8.73 11.67 11.59%
  YoY % -10.52% 143.01% 17.44% -43.11% 77.78% -25.19% -
  Horiz. % 193.23% 215.94% 88.86% 75.66% 132.99% 74.81% 100.00%
EPS 1.68 1.93 0.19 0.08 0.86 0.15 0.46 24.07%
  YoY % -12.95% 915.79% 137.50% -90.70% 473.33% -67.39% -
  Horiz. % 365.22% 419.57% 41.30% 17.39% 186.96% 32.61% 100.00%
DPS 0.00 1.28 0.00 0.00 0.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.67% 0.00% 0.00% 100.00% - -
NAPS 0.4496 0.3877 0.2811 0.2355 0.2329 0.2354 0.2349 11.42%
  YoY % 15.97% 37.92% 19.36% 1.12% -1.06% 0.21% -
  Horiz. % 191.40% 165.05% 119.67% 100.26% 99.15% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.0400 0.4500 0.4550 0.2700 0.2300 0.2600 0.2600 -
P/RPS 4.04 1.53 3.25 2.25 1.11 2.26 1.69 15.62%
  YoY % 164.05% -52.92% 44.44% 102.70% -50.88% 33.73% -
  Horiz. % 239.05% 90.53% 192.31% 133.14% 65.68% 133.73% 100.00%
P/EPS 54.17 20.00 175.00 245.45 20.18 130.00 42.62 4.07%
  YoY % 170.85% -88.57% -28.70% 1,116.30% -84.48% 205.02% -
  Horiz. % 127.10% 46.93% 410.61% 575.90% 47.35% 305.02% 100.00%
EY 1.85 5.00 0.57 0.41 4.96 0.77 2.35 -3.91%
  YoY % -63.00% 777.19% 39.02% -91.73% 544.16% -67.23% -
  Horiz. % 78.72% 212.77% 24.26% 17.45% 211.06% 32.77% 100.00%
DY 0.00 3.33 0.00 0.00 4.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.55% 0.00% 0.00% 100.00% - -
P/NAPS 2.03 0.99 1.20 0.84 0.74 0.84 0.84 15.83%
  YoY % 105.05% -17.50% 42.86% 13.51% -11.90% 0.00% -
  Horiz. % 241.67% 117.86% 142.86% 100.00% 88.10% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 -
Price 1.0400 0.7300 0.4000 0.2650 0.2550 0.2500 0.2600 -
P/RPS 4.04 2.48 2.85 2.21 1.23 2.18 1.69 15.62%
  YoY % 62.90% -12.98% 28.96% 79.67% -43.58% 28.99% -
  Horiz. % 239.05% 146.75% 168.64% 130.77% 72.78% 128.99% 100.00%
P/EPS 54.17 32.44 153.85 240.91 22.37 125.00 42.62 4.07%
  YoY % 66.99% -78.91% -36.14% 976.93% -82.10% 193.29% -
  Horiz. % 127.10% 76.11% 360.98% 565.25% 52.49% 293.29% 100.00%
EY 1.85 3.08 0.65 0.42 4.47 0.80 2.35 -3.91%
  YoY % -39.94% 373.85% 54.76% -90.60% 458.75% -65.96% -
  Horiz. % 78.72% 131.06% 27.66% 17.87% 190.21% 34.04% 100.00%
DY 0.00 2.05 0.00 0.00 3.92 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.30% 0.00% 0.00% 100.00% - -
P/NAPS 2.03 1.61 1.05 0.83 0.82 0.81 0.84 15.83%
  YoY % 26.09% 53.33% 26.51% 1.22% 1.23% -3.57% -
  Horiz. % 241.67% 191.67% 125.00% 98.81% 97.62% 96.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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