Highlights

[AWC] YoY Quarter Result on 2017-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -3.60%    YoY -     -12.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 88,857 75,252 67,422 75,334 30,987 26,406 46,389 11.44%
  YoY % 18.08% 11.61% -10.50% 143.11% 17.35% -43.08% -
  Horiz. % 191.55% 162.22% 145.34% 162.40% 66.80% 56.92% 100.00%
PBT 12,131 11,181 9,201 8,861 1,410 371 4,512 17.91%
  YoY % 8.50% 21.52% 3.84% 528.44% 280.05% -91.78% -
  Horiz. % 268.86% 247.81% 203.92% 196.39% 31.25% 8.22% 100.00%
Tax -2,624 -2,672 -2,692 -1,762 -642 -402 -783 22.32%
  YoY % 1.80% 0.74% -52.78% -174.45% -59.70% 48.66% -
  Horiz. % 335.12% 341.25% 343.81% 225.03% 81.99% 51.34% 100.00%
NP 9,507 8,509 6,509 7,099 768 -31 3,729 16.87%
  YoY % 11.73% 30.73% -8.31% 824.35% 2,577.42% -100.83% -
  Horiz. % 254.95% 228.18% 174.55% 190.37% 20.60% -0.83% 100.00%
NP to SH 6,931 6,857 5,030 5,757 575 242 2,560 18.05%
  YoY % 1.08% 36.32% -12.63% 901.22% 137.60% -90.55% -
  Horiz. % 270.74% 267.85% 196.48% 224.88% 22.46% 9.45% 100.00%
Tax Rate 21.63 % 23.90 % 29.26 % 19.88 % 45.53 % 108.36 % 17.35 % 3.74%
  YoY % -9.50% -18.32% 47.18% -56.34% -57.98% 524.55% -
  Horiz. % 124.67% 137.75% 168.65% 114.58% 262.42% 624.55% 100.00%
Total Cost 79,350 66,743 60,913 68,235 30,219 26,437 42,660 10.89%
  YoY % 18.89% 9.57% -10.73% 125.80% 14.31% -38.03% -
  Horiz. % 186.01% 156.45% 142.79% 159.95% 70.84% 61.97% 100.00%
Net Worth 200,373 154,591 134,395 115,907 84,038 70,399 69,614 19.26%
  YoY % 29.61% 15.03% 15.95% 37.92% 19.37% 1.13% -
  Horiz. % 287.83% 222.07% 193.06% 166.50% 120.72% 101.13% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 1,462 - - 3,837 - - 2,245 -6.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.13% 0.00% 0.00% 170.91% 0.00% 0.00% 100.00%
Div Payout % 21.10 % - % - % 66.67 % - % - % 87.72 % -21.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.05% 0.00% 0.00% 76.00% 0.00% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 200,373 154,591 134,395 115,907 84,038 70,399 69,614 19.26%
  YoY % 29.61% 15.03% 15.95% 37.92% 19.37% 1.13% -
  Horiz. % 287.83% 222.07% 193.06% 166.50% 120.72% 101.13% 100.00%
NOSH 292,516 269,793 261,979 255,866 221,153 220,000 224,561 4.50%
  YoY % 8.42% 2.98% 2.39% 15.70% 0.52% -2.03% -
  Horiz. % 130.26% 120.14% 116.66% 113.94% 98.48% 97.97% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.70 % 11.31 % 9.65 % 9.42 % 2.48 % -0.12 % 8.04 % 4.88%
  YoY % -5.39% 17.20% 2.44% 279.84% 2,166.67% -101.49% -
  Horiz. % 133.08% 140.67% 120.02% 117.16% 30.85% -1.49% 100.00%
ROE 3.46 % 4.44 % 3.74 % 4.97 % 0.68 % 0.34 % 3.68 % -1.02%
  YoY % -22.07% 18.72% -24.75% 630.88% 100.00% -90.76% -
  Horiz. % 94.02% 120.65% 101.63% 135.05% 18.48% 9.24% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 30.38 27.89 25.74 29.44 14.01 12.00 20.66 6.63%
  YoY % 8.93% 8.35% -12.57% 110.14% 16.75% -41.92% -
  Horiz. % 147.05% 135.00% 124.59% 142.50% 67.81% 58.08% 100.00%
EPS 2.37 2.54 1.92 2.25 0.26 0.11 1.14 12.97%
  YoY % -6.69% 32.29% -14.67% 765.38% 136.36% -90.35% -
  Horiz. % 207.89% 222.81% 168.42% 197.37% 22.81% 9.65% 100.00%
DPS 0.50 0.00 0.00 1.50 0.00 0.00 1.00 -10.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 150.00% 0.00% 0.00% 100.00%
NAPS 0.6850 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 14.12%
  YoY % 19.55% 11.70% 13.25% 19.21% 18.75% 3.23% -
  Horiz. % 220.97% 184.84% 165.48% 146.13% 122.58% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 29.73 25.18 22.56 25.20 10.37 8.83 15.52 11.44%
  YoY % 18.07% 11.61% -10.48% 143.01% 17.44% -43.11% -
  Horiz. % 191.56% 162.24% 145.36% 162.37% 66.82% 56.89% 100.00%
EPS 2.32 2.29 1.68 1.93 0.19 0.08 0.86 17.98%
  YoY % 1.31% 36.31% -12.95% 915.79% 137.50% -90.70% -
  Horiz. % 269.77% 266.28% 195.35% 224.42% 22.09% 9.30% 100.00%
DPS 0.49 0.00 0.00 1.28 0.00 0.00 0.75 -6.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.33% 0.00% 0.00% 170.67% 0.00% 0.00% 100.00%
NAPS 0.6704 0.5172 0.4496 0.3878 0.2812 0.2355 0.2329 19.26%
  YoY % 29.62% 15.04% 15.94% 37.91% 19.41% 1.12% -
  Horiz. % 287.85% 222.07% 193.04% 166.51% 120.74% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7750 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 -
P/RPS 2.55 2.71 4.04 1.53 3.25 2.25 1.11 14.86%
  YoY % -5.90% -32.92% 164.05% -52.92% 44.44% 102.70% -
  Horiz. % 229.73% 244.14% 363.96% 137.84% 292.79% 202.70% 100.00%
P/EPS 32.71 29.71 54.17 20.00 175.00 245.45 20.18 8.38%
  YoY % 10.10% -45.15% 170.85% -88.57% -28.70% 1,116.30% -
  Horiz. % 162.09% 147.22% 268.43% 99.11% 867.20% 1,216.30% 100.00%
EY 3.06 3.37 1.85 5.00 0.57 0.41 4.96 -7.73%
  YoY % -9.20% 82.16% -63.00% 777.19% 39.02% -91.73% -
  Horiz. % 61.69% 67.94% 37.30% 100.81% 11.49% 8.27% 100.00%
DY 0.65 0.00 0.00 3.33 0.00 0.00 4.35 -27.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.94% 0.00% 0.00% 76.55% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.32 2.03 0.99 1.20 0.84 0.74 7.31%
  YoY % -14.39% -34.98% 105.05% -17.50% 42.86% 13.51% -
  Horiz. % 152.70% 178.38% 274.32% 133.78% 162.16% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 -
Price 0.7050 0.7400 1.0400 0.7300 0.4000 0.2650 0.2550 -
P/RPS 2.32 2.65 4.04 2.48 2.85 2.21 1.23 11.15%
  YoY % -12.45% -34.41% 62.90% -12.98% 28.96% 79.67% -
  Horiz. % 188.62% 215.45% 328.46% 201.63% 231.71% 179.67% 100.00%
P/EPS 29.75 29.12 54.17 32.44 153.85 240.91 22.37 4.86%
  YoY % 2.16% -46.24% 66.99% -78.91% -36.14% 976.93% -
  Horiz. % 132.99% 130.17% 242.15% 145.02% 687.75% 1,076.93% 100.00%
EY 3.36 3.43 1.85 3.08 0.65 0.42 4.47 -4.64%
  YoY % -2.04% 85.41% -39.94% 373.85% 54.76% -90.60% -
  Horiz. % 75.17% 76.73% 41.39% 68.90% 14.54% 9.40% 100.00%
DY 0.71 0.00 0.00 2.05 0.00 0.00 3.92 -24.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.11% 0.00% 0.00% 52.30% 0.00% 0.00% 100.00%
P/NAPS 1.03 1.29 2.03 1.61 1.05 0.83 0.82 3.87%
  YoY % -20.16% -36.45% 26.09% 53.33% 26.51% 1.22% -
  Horiz. % 125.61% 157.32% 247.56% 196.34% 128.05% 101.22% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers