Highlights

[AWC] YoY TTM Result on 2015-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -33.13%    YoY -     8.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 303,964 296,139 249,339 127,643 119,570 144,901 112,918 17.94%
  YoY % 2.64% 18.77% 95.34% 6.75% -17.48% 28.32% -
  Horiz. % 269.19% 262.26% 220.81% 113.04% 105.89% 128.32% 100.00%
PBT 33,445 39,100 30,324 12,647 13,909 9,650 5,232 36.21%
  YoY % -14.46% 28.94% 139.77% -9.07% 44.13% 84.44% -
  Horiz. % 639.24% 747.32% 579.59% 241.72% 265.84% 184.44% 100.00%
Tax -6,960 -8,709 -6,501 -1,371 -3,702 -3,739 576 -
  YoY % 20.08% -33.96% -374.18% 62.97% 0.99% -749.13% -
  Horiz. % -1,208.33% -1,511.98% -1,128.65% -238.02% -642.71% -649.13% 100.00%
NP 26,485 30,391 23,823 11,276 10,207 5,911 5,808 28.76%
  YoY % -12.85% 27.57% 111.27% 10.47% 72.68% 1.77% -
  Horiz. % 456.01% 523.26% 410.18% 194.15% 175.74% 101.77% 100.00%
NP to SH 21,377 21,589 17,244 7,777 7,175 4,373 3,800 33.34%
  YoY % -0.98% 25.20% 121.73% 8.39% 64.08% 15.08% -
  Horiz. % 562.55% 568.13% 453.79% 204.66% 188.82% 115.08% 100.00%
Tax Rate 20.81 % 22.27 % 21.44 % 10.84 % 26.62 % 38.75 % -11.01 % -
  YoY % -6.56% 3.87% 97.79% -59.28% -31.30% 451.95% -
  Horiz. % -189.01% -202.27% -194.73% -98.46% -241.78% -351.95% 100.00%
Total Cost 277,479 265,748 225,516 116,367 109,363 138,990 107,110 17.18%
  YoY % 4.41% 17.84% 93.80% 6.40% -21.32% 29.76% -
  Horiz. % 259.06% 248.11% 210.55% 108.64% 102.10% 129.76% 100.00%
Net Worth 162,306 140,986 119,383 90,986 78,919 72,409 72,626 14.34%
  YoY % 15.12% 18.10% 31.21% 15.29% 8.99% -0.30% -
  Horiz. % 223.48% 194.13% 164.38% 125.28% 108.67% 99.70% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,350 5,231 6,422 0 0 5,623 3,398 -14.25%
  YoY % -74.19% -18.54% 0.00% 0.00% 0.00% 65.49% -
  Horiz. % 39.73% 153.93% 188.97% 0.00% 0.00% 165.49% 100.00%
Div Payout % 6.32 % 24.23 % 37.24 % - % - % 128.61 % 89.43 % -35.69%
  YoY % -73.92% -34.94% 0.00% 0.00% 0.00% 43.81% -
  Horiz. % 7.07% 27.09% 41.64% 0.00% 0.00% 143.81% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 162,306 140,986 119,383 90,986 78,919 72,409 72,626 14.34%
  YoY % 15.12% 18.10% 31.21% 15.29% 8.99% -0.30% -
  Horiz. % 223.48% 194.13% 164.38% 125.28% 108.67% 99.70% 100.00%
NOSH 270,060 263,526 258,406 225,773 225,485 226,279 226,956 2.94%
  YoY % 2.48% 1.98% 14.45% 0.13% -0.35% -0.30% -
  Horiz. % 118.99% 116.11% 113.86% 99.48% 99.35% 99.70% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.71 % 10.26 % 9.55 % 8.83 % 8.54 % 4.08 % 5.14 % 9.18%
  YoY % -15.11% 7.43% 8.15% 3.40% 109.31% -20.62% -
  Horiz. % 169.46% 199.61% 185.80% 171.79% 166.15% 79.38% 100.00%
ROE 13.17 % 15.31 % 14.44 % 8.55 % 9.09 % 6.04 % 5.23 % 16.63%
  YoY % -13.98% 6.02% 68.89% -5.94% 50.50% 15.49% -
  Horiz. % 251.82% 292.73% 276.10% 163.48% 173.80% 115.49% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 112.55 112.38 96.49 56.54 53.03 64.04 49.75 14.57%
  YoY % 0.15% 16.47% 70.66% 6.62% -17.19% 28.72% -
  Horiz. % 226.23% 225.89% 193.95% 113.65% 106.59% 128.72% 100.00%
EPS 7.92 8.19 6.67 3.44 3.18 1.93 1.67 29.60%
  YoY % -3.30% 22.79% 93.90% 8.18% 64.77% 15.57% -
  Horiz. % 474.25% 490.42% 399.40% 205.99% 190.42% 115.57% 100.00%
DPS 0.50 2.00 2.49 0.00 0.00 2.50 1.50 -16.72%
  YoY % -75.00% -19.68% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 33.33% 133.33% 166.00% 0.00% 0.00% 166.67% 100.00%
NAPS 0.6010 0.5350 0.4620 0.4030 0.3500 0.3200 0.3200 11.07%
  YoY % 12.34% 15.80% 14.64% 15.14% 9.38% 0.00% -
  Horiz. % 187.81% 167.19% 144.38% 125.94% 109.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 101.72 99.10 83.44 42.71 40.01 48.49 37.79 17.93%
  YoY % 2.64% 18.77% 95.36% 6.75% -17.49% 28.31% -
  Horiz. % 269.17% 262.24% 220.80% 113.02% 105.87% 128.31% 100.00%
EPS 7.15 7.22 5.77 2.60 2.40 1.46 1.27 33.36%
  YoY % -0.97% 25.13% 121.92% 8.33% 64.38% 14.96% -
  Horiz. % 562.99% 568.50% 454.33% 204.72% 188.98% 114.96% 100.00%
DPS 0.45 1.75 2.15 0.00 0.00 1.88 1.14 -14.35%
  YoY % -74.29% -18.60% 0.00% 0.00% 0.00% 64.91% -
  Horiz. % 39.47% 153.51% 188.60% 0.00% 0.00% 164.91% 100.00%
NAPS 0.5431 0.4718 0.3995 0.3045 0.2641 0.2423 0.2430 14.34%
  YoY % 15.11% 18.10% 31.20% 15.30% 9.00% -0.29% -
  Horiz. % 223.50% 194.16% 164.40% 125.31% 108.68% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6650 1.1000 0.8050 0.3600 0.2650 0.2400 0.2500 -
P/RPS 0.59 0.98 0.83 0.64 0.50 0.37 0.50 2.80%
  YoY % -39.80% 18.07% 29.69% 28.00% 35.14% -26.00% -
  Horiz. % 118.00% 196.00% 166.00% 128.00% 100.00% 74.00% 100.00%
P/EPS 8.40 13.43 12.06 10.45 8.33 12.42 14.93 -9.14%
  YoY % -37.45% 11.36% 15.41% 25.45% -32.93% -16.81% -
  Horiz. % 56.26% 89.95% 80.78% 69.99% 55.79% 83.19% 100.00%
EY 11.90 7.45 8.29 9.57 12.01 8.05 6.70 10.04%
  YoY % 59.73% -10.13% -13.38% -20.32% 49.19% 20.15% -
  Horiz. % 177.61% 111.19% 123.73% 142.84% 179.25% 120.15% 100.00%
DY 0.75 1.82 3.09 0.00 0.00 10.42 6.00 -29.28%
  YoY % -58.79% -41.10% 0.00% 0.00% 0.00% 73.67% -
  Horiz. % 12.50% 30.33% 51.50% 0.00% 0.00% 173.67% 100.00%
P/NAPS 1.11 2.06 1.74 0.89 0.76 0.75 0.78 6.05%
  YoY % -46.12% 18.39% 95.51% 17.11% 1.33% -3.85% -
  Horiz. % 142.31% 264.10% 223.08% 114.10% 97.44% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.7600 1.0800 0.8550 0.2950 0.2950 0.2450 0.2500 -
P/RPS 0.68 0.96 0.89 0.52 0.56 0.38 0.50 5.26%
  YoY % -29.17% 7.87% 71.15% -7.14% 47.37% -24.00% -
  Horiz. % 136.00% 192.00% 178.00% 104.00% 112.00% 76.00% 100.00%
P/EPS 9.60 13.18 12.81 8.56 9.27 12.68 14.93 -7.09%
  YoY % -27.16% 2.89% 49.65% -7.66% -26.89% -15.07% -
  Horiz. % 64.30% 88.28% 85.80% 57.33% 62.09% 84.93% 100.00%
EY 10.42 7.59 7.80 11.68 10.79 7.89 6.70 7.63%
  YoY % 37.29% -2.69% -33.22% 8.25% 36.76% 17.76% -
  Horiz. % 155.52% 113.28% 116.42% 174.33% 161.04% 117.76% 100.00%
DY 0.66 1.85 2.91 0.00 0.00 10.20 6.00 -30.77%
  YoY % -64.32% -36.43% 0.00% 0.00% 0.00% 70.00% -
  Horiz. % 11.00% 30.83% 48.50% 0.00% 0.00% 170.00% 100.00%
P/NAPS 1.26 2.02 1.85 0.73 0.84 0.77 0.78 8.32%
  YoY % -37.62% 9.19% 153.42% -13.10% 9.09% -1.28% -
  Horiz. % 161.54% 258.97% 237.18% 93.59% 107.69% 98.72% 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.
 


 

222  475  522  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.34-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.25+0.045 
 DSONIC-WA 0.505+0.12 
 MYEG 1.14-0.04 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers