Highlights

[AWC] YoY Quarter Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -77.02%    YoY -     137.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 75,252 67,422 75,334 30,987 26,406 46,389 26,084 19.30%
  YoY % 11.61% -10.50% 143.11% 17.35% -43.08% 77.84% -
  Horiz. % 288.50% 258.48% 288.81% 118.80% 101.23% 177.84% 100.00%
PBT 11,181 9,201 8,861 1,410 371 4,512 1,404 41.29%
  YoY % 21.52% 3.84% 528.44% 280.05% -91.78% 221.37% -
  Horiz. % 796.37% 655.34% 631.13% 100.43% 26.42% 321.37% 100.00%
Tax -2,672 -2,692 -1,762 -642 -402 -783 -244 48.99%
  YoY % 0.74% -52.78% -174.45% -59.70% 48.66% -220.90% -
  Horiz. % 1,095.08% 1,103.28% 722.13% 263.11% 164.75% 320.90% 100.00%
NP 8,509 6,509 7,099 768 -31 3,729 1,160 39.37%
  YoY % 30.73% -8.31% 824.35% 2,577.42% -100.83% 221.47% -
  Horiz. % 733.53% 561.12% 611.98% 66.21% -2.67% 321.47% 100.00%
NP to SH 6,857 5,030 5,757 575 242 2,560 454 57.19%
  YoY % 36.32% -12.63% 901.22% 137.60% -90.55% 463.88% -
  Horiz. % 1,510.35% 1,107.93% 1,268.06% 126.65% 53.30% 563.88% 100.00%
Tax Rate 23.90 % 29.26 % 19.88 % 45.53 % 108.36 % 17.35 % 17.38 % 5.45%
  YoY % -18.32% 47.18% -56.34% -57.98% 524.55% -0.17% -
  Horiz. % 137.51% 168.35% 114.38% 261.97% 623.48% 99.83% 100.00%
Total Cost 66,743 60,913 68,235 30,219 26,437 42,660 24,924 17.83%
  YoY % 9.57% -10.73% 125.80% 14.31% -38.03% 71.16% -
  Horiz. % 267.79% 244.39% 273.77% 121.24% 106.07% 171.16% 100.00%
Net Worth 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.01%
  YoY % 15.03% 15.95% 37.92% 19.37% 1.13% -1.07% -
  Horiz. % 219.68% 190.98% 164.71% 119.42% 100.04% 98.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 3,837 - - 2,245 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 76.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.01%
  YoY % 15.03% 15.95% 37.92% 19.37% 1.13% -1.07% -
  Horiz. % 219.68% 190.98% 164.71% 119.42% 100.04% 98.93% 100.00%
NOSH 269,793 261,979 255,866 221,153 220,000 224,561 226,999 2.92%
  YoY % 2.98% 2.39% 15.70% 0.52% -2.03% -1.07% -
  Horiz. % 118.85% 115.41% 112.72% 97.42% 96.92% 98.93% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.31 % 9.65 % 9.42 % 2.48 % -0.12 % 8.04 % 4.45 % 16.81%
  YoY % 17.20% 2.44% 279.84% 2,166.67% -101.49% 80.67% -
  Horiz. % 254.16% 216.85% 211.69% 55.73% -2.70% 180.67% 100.00%
ROE 4.44 % 3.74 % 4.97 % 0.68 % 0.34 % 3.68 % 0.65 % 37.73%
  YoY % 18.72% -24.75% 630.88% 100.00% -90.76% 466.15% -
  Horiz. % 683.08% 575.38% 764.62% 104.62% 52.31% 566.15% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.89 25.74 29.44 14.01 12.00 20.66 11.49 15.92%
  YoY % 8.35% -12.57% 110.14% 16.75% -41.92% 79.81% -
  Horiz. % 242.73% 224.02% 256.22% 121.93% 104.44% 179.81% 100.00%
EPS 2.54 1.92 2.25 0.26 0.11 1.14 0.20 52.72%
  YoY % 32.29% -14.67% 765.38% 136.36% -90.35% 470.00% -
  Horiz. % 1,270.00% 960.00% 1,125.00% 130.00% 55.00% 570.00% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 100.00% -
NAPS 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 0.3100 10.78%
  YoY % 11.70% 13.25% 19.21% 18.75% 3.23% 0.00% -
  Horiz. % 184.84% 165.48% 146.13% 122.58% 103.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.17 22.55 25.19 10.36 8.83 15.51 8.72 19.31%
  YoY % 11.62% -10.48% 143.15% 17.33% -43.07% 77.87% -
  Horiz. % 288.65% 258.60% 288.88% 118.81% 101.26% 177.87% 100.00%
EPS 2.29 1.68 1.93 0.19 0.08 0.86 0.15 57.47%
  YoY % 36.31% -12.95% 915.79% 137.50% -90.70% 473.33% -
  Horiz. % 1,526.67% 1,120.00% 1,286.67% 126.67% 53.33% 573.33% 100.00%
DPS 0.00 0.00 1.28 0.00 0.00 0.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.67% 0.00% 0.00% 100.00% -
NAPS 0.5170 0.4494 0.3876 0.2810 0.2354 0.2328 0.2353 14.01%
  YoY % 15.04% 15.94% 37.94% 19.37% 1.12% -1.06% -
  Horiz. % 219.72% 190.99% 164.73% 119.42% 100.04% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 0.2600 -
P/RPS 2.71 4.04 1.53 3.25 2.25 1.11 2.26 3.07%
  YoY % -32.92% 164.05% -52.92% 44.44% 102.70% -50.88% -
  Horiz. % 119.91% 178.76% 67.70% 143.81% 99.56% 49.12% 100.00%
P/EPS 29.71 54.17 20.00 175.00 245.45 20.18 130.00 -21.80%
  YoY % -45.15% 170.85% -88.57% -28.70% 1,116.30% -84.48% -
  Horiz. % 22.85% 41.67% 15.38% 134.62% 188.81% 15.52% 100.00%
EY 3.37 1.85 5.00 0.57 0.41 4.96 0.77 27.88%
  YoY % 82.16% -63.00% 777.19% 39.02% -91.73% 544.16% -
  Horiz. % 437.66% 240.26% 649.35% 74.03% 53.25% 644.16% 100.00%
DY 0.00 0.00 3.33 0.00 0.00 4.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.55% 0.00% 0.00% 100.00% -
P/NAPS 1.32 2.03 0.99 1.20 0.84 0.74 0.84 7.82%
  YoY % -34.98% 105.05% -17.50% 42.86% 13.51% -11.90% -
  Horiz. % 157.14% 241.67% 117.86% 142.86% 100.00% 88.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 -
Price 0.7400 1.0400 0.7300 0.4000 0.2650 0.2550 0.2500 -
P/RPS 2.65 4.04 2.48 2.85 2.21 1.23 2.18 3.31%
  YoY % -34.41% 62.90% -12.98% 28.96% 79.67% -43.58% -
  Horiz. % 121.56% 185.32% 113.76% 130.73% 101.38% 56.42% 100.00%
P/EPS 29.12 54.17 32.44 153.85 240.91 22.37 125.00 -21.55%
  YoY % -46.24% 66.99% -78.91% -36.14% 976.93% -82.10% -
  Horiz. % 23.30% 43.34% 25.95% 123.08% 192.73% 17.90% 100.00%
EY 3.43 1.85 3.08 0.65 0.42 4.47 0.80 27.44%
  YoY % 85.41% -39.94% 373.85% 54.76% -90.60% 458.75% -
  Horiz. % 428.75% 231.25% 385.00% 81.25% 52.50% 558.75% 100.00%
DY 0.00 0.00 2.05 0.00 0.00 3.92 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.30% 0.00% 0.00% 100.00% -
P/NAPS 1.29 2.03 1.61 1.05 0.83 0.82 0.81 8.06%
  YoY % -36.45% 26.09% 53.33% 26.51% 1.22% 1.23% -
  Horiz. % 159.26% 250.62% 198.77% 129.63% 102.47% 101.23% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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