Highlights

[AWC] YoY TTM Result on 2014-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     240.86%    YoY -     64.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 296,139 249,339 127,643 119,570 144,901 112,918 153,385 11.58%
  YoY % 18.77% 95.34% 6.75% -17.48% 28.32% -26.38% -
  Horiz. % 193.07% 162.56% 83.22% 77.95% 94.47% 73.62% 100.00%
PBT 39,100 30,324 12,647 13,909 9,650 5,232 16,392 15.58%
  YoY % 28.94% 139.77% -9.07% 44.13% 84.44% -68.08% -
  Horiz. % 238.53% 184.99% 77.15% 84.85% 58.87% 31.92% 100.00%
Tax -8,709 -6,501 -1,371 -3,702 -3,739 576 -2,680 21.68%
  YoY % -33.96% -374.18% 62.97% 0.99% -749.13% 121.49% -
  Horiz. % 324.96% 242.57% 51.16% 138.13% 139.51% -21.49% 100.00%
NP 30,391 23,823 11,276 10,207 5,911 5,808 13,712 14.17%
  YoY % 27.57% 111.27% 10.47% 72.68% 1.77% -57.64% -
  Horiz. % 221.64% 173.74% 82.23% 74.44% 43.11% 42.36% 100.00%
NP to SH 21,589 17,244 7,777 7,175 4,373 3,800 8,250 17.37%
  YoY % 25.20% 121.73% 8.39% 64.08% 15.08% -53.94% -
  Horiz. % 261.68% 209.02% 94.27% 86.97% 53.01% 46.06% 100.00%
Tax Rate 22.27 % 21.44 % 10.84 % 26.62 % 38.75 % -11.01 % 16.35 % 5.28%
  YoY % 3.87% 97.79% -59.28% -31.30% 451.95% -167.34% -
  Horiz. % 136.21% 131.13% 66.30% 162.81% 237.00% -67.34% 100.00%
Total Cost 265,748 225,516 116,367 109,363 138,990 107,110 139,673 11.31%
  YoY % 17.84% 93.80% 6.40% -21.32% 29.76% -23.31% -
  Horiz. % 190.26% 161.46% 83.31% 78.30% 99.51% 76.69% 100.00%
Net Worth 140,986 119,383 90,986 78,919 72,409 72,626 67,632 13.01%
  YoY % 18.10% 31.21% 15.29% 8.99% -0.30% 7.38% -
  Horiz. % 208.46% 176.52% 134.53% 116.69% 107.06% 107.38% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,231 6,422 0 0 5,623 3,398 4,519 2.47%
  YoY % -18.54% 0.00% 0.00% 0.00% 65.49% -24.80% -
  Horiz. % 115.76% 142.11% 0.00% 0.00% 124.45% 75.20% 100.00%
Div Payout % 24.23 % 37.24 % - % - % 128.61 % 89.43 % 54.78 % -12.70%
  YoY % -34.94% 0.00% 0.00% 0.00% 43.81% 63.25% -
  Horiz. % 44.23% 67.98% 0.00% 0.00% 234.78% 163.25% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 140,986 119,383 90,986 78,919 72,409 72,626 67,632 13.01%
  YoY % 18.10% 31.21% 15.29% 8.99% -0.30% 7.38% -
  Horiz. % 208.46% 176.52% 134.53% 116.69% 107.06% 107.38% 100.00%
NOSH 263,526 258,406 225,773 225,485 226,279 226,956 225,442 2.63%
  YoY % 1.98% 14.45% 0.13% -0.35% -0.30% 0.67% -
  Horiz. % 116.89% 114.62% 100.15% 100.02% 100.37% 100.67% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.26 % 9.55 % 8.83 % 8.54 % 4.08 % 5.14 % 8.94 % 2.32%
  YoY % 7.43% 8.15% 3.40% 109.31% -20.62% -42.51% -
  Horiz. % 114.77% 106.82% 98.77% 95.53% 45.64% 57.49% 100.00%
ROE 15.31 % 14.44 % 8.55 % 9.09 % 6.04 % 5.23 % 12.20 % 3.85%
  YoY % 6.02% 68.89% -5.94% 50.50% 15.49% -57.13% -
  Horiz. % 125.49% 118.36% 70.08% 74.51% 49.51% 42.87% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 112.38 96.49 56.54 53.03 64.04 49.75 68.04 8.71%
  YoY % 16.47% 70.66% 6.62% -17.19% 28.72% -26.88% -
  Horiz. % 165.17% 141.81% 83.10% 77.94% 94.12% 73.12% 100.00%
EPS 8.19 6.67 3.44 3.18 1.93 1.67 3.66 14.35%
  YoY % 22.79% 93.90% 8.18% 64.77% 15.57% -54.37% -
  Horiz. % 223.77% 182.24% 93.99% 86.89% 52.73% 45.63% 100.00%
DPS 2.00 2.49 0.00 0.00 2.50 1.50 2.00 -
  YoY % -19.68% 0.00% 0.00% 0.00% 66.67% -25.00% -
  Horiz. % 100.00% 124.50% 0.00% 0.00% 125.00% 75.00% 100.00%
NAPS 0.5350 0.4620 0.4030 0.3500 0.3200 0.3200 0.3000 10.11%
  YoY % 15.80% 14.64% 15.14% 9.38% 0.00% 6.67% -
  Horiz. % 178.33% 154.00% 134.33% 116.67% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 99.23 83.55 42.77 40.07 48.55 37.84 51.40 11.58%
  YoY % 18.77% 95.35% 6.74% -17.47% 28.30% -26.38% -
  Horiz. % 193.05% 162.55% 83.21% 77.96% 94.46% 73.62% 100.00%
EPS 7.23 5.78 2.61 2.40 1.47 1.27 2.76 17.39%
  YoY % 25.09% 121.46% 8.75% 63.27% 15.75% -53.99% -
  Horiz. % 261.96% 209.42% 94.57% 86.96% 53.26% 46.01% 100.00%
DPS 1.75 2.15 0.00 0.00 1.88 1.14 1.51 2.49%
  YoY % -18.60% 0.00% 0.00% 0.00% 64.91% -24.50% -
  Horiz. % 115.89% 142.38% 0.00% 0.00% 124.50% 75.50% 100.00%
NAPS 0.4724 0.4000 0.3049 0.2644 0.2426 0.2434 0.2266 13.01%
  YoY % 18.10% 31.19% 15.32% 8.99% -0.33% 7.41% -
  Horiz. % 208.47% 176.52% 134.55% 116.68% 107.06% 107.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.1000 0.8050 0.3600 0.2650 0.2400 0.2500 0.2600 -
P/RPS 0.98 0.83 0.64 0.50 0.37 0.50 0.38 17.09%
  YoY % 18.07% 29.69% 28.00% 35.14% -26.00% 31.58% -
  Horiz. % 257.89% 218.42% 168.42% 131.58% 97.37% 131.58% 100.00%
P/EPS 13.43 12.06 10.45 8.33 12.42 14.93 7.10 11.20%
  YoY % 11.36% 15.41% 25.45% -32.93% -16.81% 110.28% -
  Horiz. % 189.15% 169.86% 147.18% 117.32% 174.93% 210.28% 100.00%
EY 7.45 8.29 9.57 12.01 8.05 6.70 14.07 -10.05%
  YoY % -10.13% -13.38% -20.32% 49.19% 20.15% -52.38% -
  Horiz. % 52.95% 58.92% 68.02% 85.36% 57.21% 47.62% 100.00%
DY 1.82 3.09 0.00 0.00 10.42 6.00 7.69 -21.33%
  YoY % -41.10% 0.00% 0.00% 0.00% 73.67% -21.98% -
  Horiz. % 23.67% 40.18% 0.00% 0.00% 135.50% 78.02% 100.00%
P/NAPS 2.06 1.74 0.89 0.76 0.75 0.78 0.87 15.43%
  YoY % 18.39% 95.51% 17.11% 1.33% -3.85% -10.34% -
  Horiz. % 236.78% 200.00% 102.30% 87.36% 86.21% 89.66% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0800 0.8550 0.2950 0.2950 0.2450 0.2500 0.2200 -
P/RPS 0.96 0.89 0.52 0.56 0.38 0.50 0.32 20.07%
  YoY % 7.87% 71.15% -7.14% 47.37% -24.00% 56.25% -
  Horiz. % 300.00% 278.12% 162.50% 175.00% 118.75% 156.25% 100.00%
P/EPS 13.18 12.81 8.56 9.27 12.68 14.93 6.01 13.97%
  YoY % 2.89% 49.65% -7.66% -26.89% -15.07% 148.42% -
  Horiz. % 219.30% 213.14% 142.43% 154.24% 210.98% 248.42% 100.00%
EY 7.59 7.80 11.68 10.79 7.89 6.70 16.63 -12.24%
  YoY % -2.69% -33.22% 8.25% 36.76% 17.76% -59.71% -
  Horiz. % 45.64% 46.90% 70.23% 64.88% 47.44% 40.29% 100.00%
DY 1.85 2.91 0.00 0.00 10.20 6.00 9.09 -23.29%
  YoY % -36.43% 0.00% 0.00% 0.00% 70.00% -33.99% -
  Horiz. % 20.35% 32.01% 0.00% 0.00% 112.21% 66.01% 100.00%
P/NAPS 2.02 1.85 0.73 0.84 0.77 0.78 0.73 18.47%
  YoY % 9.19% 153.42% -13.10% 9.09% -1.28% 6.85% -
  Horiz. % 276.71% 253.42% 100.00% 115.07% 105.48% 106.85% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers