Highlights

[AWC] YoY TTM Result on 2013-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     78.05%    YoY -     64,783.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 278,650 133,295 124,880 146,331 112,419 143,367 184,299 7.13%
  YoY % 109.05% 6.74% -14.66% 30.17% -21.59% -22.21% -
  Horiz. % 151.19% 72.33% 67.76% 79.40% 61.00% 77.79% 100.00%
PBT 38,296 10,916 17,499 13,207 207 13,856 25,601 6.94%
  YoY % 250.82% -37.62% 32.50% 6,280.19% -98.51% -45.88% -
  Horiz. % 149.59% 42.64% 68.35% 51.59% 0.81% 54.12% 100.00%
Tax -7,954 -1,324 -3,907 -3,940 664 -2,406 -3,818 13.00%
  YoY % -500.76% 66.11% 0.84% -693.37% 127.60% 36.98% -
  Horiz. % 208.33% 34.68% 102.33% 103.20% -17.39% 63.02% 100.00%
NP 30,342 9,592 13,592 9,267 871 11,450 21,783 5.67%
  YoY % 216.33% -29.43% 46.67% 963.95% -92.39% -47.44% -
  Horiz. % 139.29% 44.03% 62.40% 42.54% 4.00% 52.56% 100.00%
NP to SH 21,428 6,521 9,335 7,786 12 6,620 11,011 11.72%
  YoY % 228.60% -30.14% 19.89% 64,783.33% -99.82% -39.88% -
  Horiz. % 194.61% 59.22% 84.78% 70.71% 0.11% 60.12% 100.00%
Tax Rate 20.77 % 12.13 % 22.33 % 29.83 % -320.77 % 17.36 % 14.91 % 5.67%
  YoY % 71.23% -45.68% -25.14% 109.30% -1,947.75% 16.43% -
  Horiz. % 139.30% 81.35% 149.77% 200.07% -2,151.37% 116.43% 100.00%
Total Cost 248,308 123,703 111,288 137,064 111,548 131,917 162,516 7.31%
  YoY % 100.73% 11.16% -18.81% 22.87% -15.44% -18.83% -
  Horiz. % 152.79% 76.12% 68.48% 84.34% 68.64% 81.17% 100.00%
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33%
  YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% -
  Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,422 0 0 2,245 3,378 7,917 2,262 18.97%
  YoY % 0.00% 0.00% 0.00% -33.53% -57.33% 249.89% -
  Horiz. % 283.80% 0.00% 0.00% 99.24% 149.29% 349.89% 100.00%
Div Payout % 29.97 % - % - % 28.84 % 28,152.57 % 119.60 % 20.55 % 6.48%
  YoY % 0.00% 0.00% 0.00% -99.90% 23,438.94% 482.00% -
  Horiz. % 145.84% 0.00% 0.00% 140.34% 136,995.48% 582.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33%
  YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% -
  Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
NOSH 258,952 223,928 226,126 218,750 225,220 226,562 226,442 2.26%
  YoY % 15.64% -0.97% 3.37% -2.87% -0.59% 0.05% -
  Horiz. % 114.36% 98.89% 99.86% 96.60% 99.46% 100.05% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.89 % 7.20 % 10.88 % 6.33 % 0.77 % 7.99 % 11.82 % -1.36%
  YoY % 51.25% -33.82% 71.88% 722.08% -90.36% -32.40% -
  Horiz. % 92.13% 60.91% 92.05% 53.55% 6.51% 67.60% 100.00%
ROE 17.31 % 6.95 % 11.47 % 11.12 % 0.02 % 9.13 % 15.20 % 2.19%
  YoY % 149.06% -39.41% 3.15% 55,500.00% -99.78% -39.93% -
  Horiz. % 113.88% 45.72% 75.46% 73.16% 0.13% 60.07% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 107.61 59.53 55.23 66.89 49.92 63.28 81.39 4.76%
  YoY % 80.77% 7.79% -17.43% 33.99% -21.11% -22.25% -
  Horiz. % 132.22% 73.14% 67.86% 82.18% 61.33% 77.75% 100.00%
EPS 8.27 2.91 4.13 3.56 0.01 2.92 4.86 9.26%
  YoY % 184.19% -29.54% 16.01% 35,500.00% -99.66% -39.92% -
  Horiz. % 170.16% 59.88% 84.98% 73.25% 0.21% 60.08% 100.00%
DPS 2.50 0.00 0.00 1.03 1.50 3.50 1.00 16.48%
  YoY % 0.00% 0.00% 0.00% -31.33% -57.14% 250.00% -
  Horiz. % 250.00% 0.00% 0.00% 103.00% 150.00% 350.00% 100.00%
NAPS 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 0.3200 6.91%
  YoY % 14.08% 16.39% 12.50% 3.23% -3.12% 0.00% -
  Horiz. % 149.38% 130.94% 112.50% 100.00% 96.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.16 41.70 39.06 45.77 35.17 44.85 57.65 7.13%
  YoY % 109.02% 6.76% -14.66% 30.14% -21.58% -22.20% -
  Horiz. % 151.19% 72.33% 67.75% 79.39% 61.01% 77.80% 100.00%
EPS 6.70 2.04 2.92 2.44 0.00 2.07 3.44 11.74%
  YoY % 228.43% -30.14% 19.67% 0.00% 0.00% -39.83% -
  Horiz. % 194.77% 59.30% 84.88% 70.93% 0.00% 60.17% 100.00%
DPS 2.01 0.00 0.00 0.70 1.06 2.48 0.71 18.92%
  YoY % 0.00% 0.00% 0.00% -33.96% -57.26% 249.30% -
  Horiz. % 283.10% 0.00% 0.00% 98.59% 149.30% 349.30% 100.00%
NAPS 0.3872 0.2935 0.2546 0.2190 0.2184 0.2268 0.2267 9.32%
  YoY % 31.93% 15.28% 16.26% 0.27% -3.70% 0.04% -
  Horiz. % 170.80% 129.47% 112.31% 96.60% 96.34% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 0.2600 -
P/RPS 0.73 0.66 0.65 0.37 0.46 0.33 0.32 14.72%
  YoY % 10.61% 1.54% 75.68% -19.57% 39.39% 3.13% -
  Horiz. % 228.12% 206.25% 203.12% 115.62% 143.75% 103.13% 100.00%
P/EPS 9.49 13.39 8.72 7.02 4,316.73 7.19 5.35 10.01%
  YoY % -29.13% 53.56% 24.22% -99.84% 59,937.97% 34.39% -
  Horiz. % 177.38% 250.28% 162.99% 131.21% 80,686.54% 134.39% 100.00%
EY 10.54 7.47 11.47 14.24 0.02 13.91 18.70 -9.11%
  YoY % 41.10% -34.87% -19.45% 71,100.00% -99.86% -25.61% -
  Horiz. % 56.36% 39.95% 61.34% 76.15% 0.11% 74.39% 100.00%
DY 3.18 0.00 0.00 4.11 6.52 16.67 3.85 -3.13%
  YoY % 0.00% 0.00% 0.00% -36.96% -60.89% 332.99% -
  Horiz. % 82.60% 0.00% 0.00% 106.75% 169.35% 432.99% 100.00%
P/NAPS 1.64 0.93 1.00 0.78 0.74 0.66 0.81 12.46%
  YoY % 76.34% -7.00% 28.21% 5.41% 12.12% -18.52% -
  Horiz. % 202.47% 114.81% 123.46% 96.30% 91.36% 81.48% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 0.2900 -
P/RPS 0.83 0.69 0.64 0.41 0.48 0.40 0.36 14.92%
  YoY % 20.29% 7.81% 56.10% -14.58% 20.00% 11.11% -
  Horiz. % 230.56% 191.67% 177.78% 113.89% 133.33% 111.11% 100.00%
P/EPS 10.76 14.08 8.60 7.73 4,504.41 8.56 5.96 10.34%
  YoY % -23.58% 63.72% 11.25% -99.83% 52,521.61% 43.62% -
  Horiz. % 180.54% 236.24% 144.30% 129.70% 75,577.35% 143.62% 100.00%
EY 9.30 7.10 11.63 12.94 0.02 11.69 16.77 -9.35%
  YoY % 30.99% -38.95% -10.12% 64,600.00% -99.83% -30.29% -
  Horiz. % 55.46% 42.34% 69.35% 77.16% 0.12% 69.71% 100.00%
DY 2.81 0.00 0.00 3.73 6.25 14.00 3.45 -3.36%
  YoY % 0.00% 0.00% 0.00% -40.32% -55.36% 305.80% -
  Horiz. % 81.45% 0.00% 0.00% 108.12% 181.16% 405.80% 100.00%
P/NAPS 1.86 0.98 0.99 0.86 0.77 0.78 0.91 12.64%
  YoY % 89.80% -1.01% 15.12% 11.69% -1.28% -14.29% -
  Horiz. % 204.40% 107.69% 108.79% 94.51% 84.62% 85.71% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS