Highlights

[AWC] YoY TTM Result on 2014-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     30.10%    YoY -     19.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 295,220 278,650 133,295 124,880 146,331 112,419 143,367 12.78%
  YoY % 5.95% 109.05% 6.74% -14.66% 30.17% -21.59% -
  Horiz. % 205.92% 194.36% 92.97% 87.11% 102.07% 78.41% 100.00%
PBT 37,056 38,296 10,916 17,499 13,207 207 13,856 17.80%
  YoY % -3.24% 250.82% -37.62% 32.50% 6,280.19% -98.51% -
  Horiz. % 267.44% 276.39% 78.78% 126.29% 95.32% 1.49% 100.00%
Tax -8,568 -7,954 -1,324 -3,907 -3,940 664 -2,406 23.55%
  YoY % -7.72% -500.76% 66.11% 0.84% -693.37% 127.60% -
  Horiz. % 356.11% 330.59% 55.03% 162.39% 163.76% -27.60% 100.00%
NP 28,488 30,342 9,592 13,592 9,267 871 11,450 16.39%
  YoY % -6.11% 216.33% -29.43% 46.67% 963.95% -92.39% -
  Horiz. % 248.80% 265.00% 83.77% 118.71% 80.93% 7.61% 100.00%
NP to SH 21,214 21,428 6,521 9,335 7,786 12 6,620 21.40%
  YoY % -1.00% 228.60% -30.14% 19.89% 64,783.33% -99.82% -
  Horiz. % 320.45% 323.69% 98.50% 141.01% 117.61% 0.18% 100.00%
Tax Rate 23.12 % 20.77 % 12.13 % 22.33 % 29.83 % -320.77 % 17.36 % 4.89%
  YoY % 11.31% 71.23% -45.68% -25.14% 109.30% -1,947.75% -
  Horiz. % 133.18% 119.64% 69.87% 128.63% 171.83% -1,847.75% 100.00%
Total Cost 266,732 248,308 123,703 111,288 137,064 111,548 131,917 12.44%
  YoY % 7.42% 100.73% 11.16% -18.81% 22.87% -15.44% -
  Horiz. % 202.20% 188.23% 93.77% 84.36% 103.90% 84.56% 100.00%
Net Worth 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47%
  YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% -
  Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,231 6,422 0 0 2,245 3,378 7,917 -6.67%
  YoY % -18.54% 0.00% 0.00% 0.00% -33.53% -57.33% -
  Horiz. % 66.07% 81.11% 0.00% 0.00% 28.36% 42.67% 100.00%
Div Payout % 24.66 % 29.97 % - % - % 28.84 % 28,152.57 % 119.60 % -23.12%
  YoY % -17.72% 0.00% 0.00% 0.00% -99.90% 23,438.94% -
  Horiz. % 20.62% 25.06% 0.00% 0.00% 24.11% 23,538.94% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47%
  YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% -
  Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
NOSH 265,078 258,952 223,928 226,126 218,750 225,220 226,562 2.65%
  YoY % 2.37% 15.64% -0.97% 3.37% -2.87% -0.59% -
  Horiz. % 117.00% 114.30% 98.84% 99.81% 96.55% 99.41% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.65 % 10.89 % 7.20 % 10.88 % 6.33 % 0.77 % 7.99 % 3.19%
  YoY % -11.39% 51.25% -33.82% 71.88% 722.08% -90.36% -
  Horiz. % 120.78% 136.30% 90.11% 136.17% 79.22% 9.64% 100.00%
ROE 14.45 % 17.31 % 6.95 % 11.47 % 11.12 % 0.02 % 9.13 % 7.94%
  YoY % -16.52% 149.06% -39.41% 3.15% 55,500.00% -99.78% -
  Horiz. % 158.27% 189.59% 76.12% 125.63% 121.80% 0.22% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 111.37 107.61 59.53 55.23 66.89 49.92 63.28 9.87%
  YoY % 3.49% 80.77% 7.79% -17.43% 33.99% -21.11% -
  Horiz. % 176.00% 170.05% 94.07% 87.28% 105.70% 78.89% 100.00%
EPS 8.00 8.27 2.91 4.13 3.56 0.01 2.92 18.27%
  YoY % -3.26% 184.19% -29.54% 16.01% 35,500.00% -99.66% -
  Horiz. % 273.97% 283.22% 99.66% 141.44% 121.92% 0.34% 100.00%
DPS 1.97 2.50 0.00 0.00 1.03 1.50 3.50 -9.13%
  YoY % -21.20% 0.00% 0.00% 0.00% -31.33% -57.14% -
  Horiz. % 56.29% 71.43% 0.00% 0.00% 29.43% 42.86% 100.00%
NAPS 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 9.57%
  YoY % 15.90% 14.08% 16.39% 12.50% 3.23% -3.12% -
  Horiz. % 173.12% 149.38% 130.94% 112.50% 100.00% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.35 87.16 41.70 39.06 45.77 35.17 44.85 12.78%
  YoY % 5.95% 109.02% 6.76% -14.66% 30.14% -21.58% -
  Horiz. % 205.91% 194.34% 92.98% 87.09% 102.05% 78.42% 100.00%
EPS 6.64 6.70 2.04 2.92 2.44 0.00 2.07 21.42%
  YoY % -0.90% 228.43% -30.14% 19.67% 0.00% 0.00% -
  Horiz. % 320.77% 323.67% 98.55% 141.06% 117.87% 0.00% 100.00%
DPS 1.64 2.01 0.00 0.00 0.70 1.06 2.48 -6.65%
  YoY % -18.41% 0.00% 0.00% 0.00% -33.96% -57.26% -
  Horiz. % 66.13% 81.05% 0.00% 0.00% 28.23% 42.74% 100.00%
NAPS 0.4594 0.3872 0.2935 0.2546 0.2190 0.2184 0.2268 12.47%
  YoY % 18.65% 31.93% 15.28% 16.26% 0.27% -3.70% -
  Horiz. % 202.56% 170.72% 129.41% 112.26% 96.56% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 -
P/RPS 0.93 0.73 0.66 0.65 0.37 0.46 0.33 18.83%
  YoY % 27.40% 10.61% 1.54% 75.68% -19.57% 39.39% -
  Horiz. % 281.82% 221.21% 200.00% 196.97% 112.12% 139.39% 100.00%
P/EPS 13.00 9.49 13.39 8.72 7.02 4,316.73 7.19 10.36%
  YoY % 36.99% -29.13% 53.56% 24.22% -99.84% 59,937.97% -
  Horiz. % 180.81% 131.99% 186.23% 121.28% 97.64% 60,037.97% 100.00%
EY 7.70 10.54 7.47 11.47 14.24 0.02 13.91 -9.38%
  YoY % -26.94% 41.10% -34.87% -19.45% 71,100.00% -99.86% -
  Horiz. % 55.36% 75.77% 53.70% 82.46% 102.37% 0.14% 100.00%
DY 1.90 3.18 0.00 0.00 4.11 6.52 16.67 -30.35%
  YoY % -40.25% 0.00% 0.00% 0.00% -36.96% -60.89% -
  Horiz. % 11.40% 19.08% 0.00% 0.00% 24.66% 39.11% 100.00%
P/NAPS 1.88 1.64 0.93 1.00 0.78 0.74 0.66 19.04%
  YoY % 14.63% 76.34% -7.00% 28.21% 5.41% 12.12% -
  Horiz. % 284.85% 248.48% 140.91% 151.52% 118.18% 112.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 -
Price 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 -
P/RPS 0.90 0.83 0.69 0.64 0.41 0.48 0.40 14.46%
  YoY % 8.43% 20.29% 7.81% 56.10% -14.58% 20.00% -
  Horiz. % 225.00% 207.50% 172.50% 160.00% 102.50% 120.00% 100.00%
P/EPS 12.50 10.76 14.08 8.60 7.73 4,504.41 8.56 6.51%
  YoY % 16.17% -23.58% 63.72% 11.25% -99.83% 52,521.61% -
  Horiz. % 146.03% 125.70% 164.49% 100.47% 90.30% 52,621.61% 100.00%
EY 8.00 9.30 7.10 11.63 12.94 0.02 11.69 -6.12%
  YoY % -13.98% 30.99% -38.95% -10.12% 64,600.00% -99.83% -
  Horiz. % 68.43% 79.56% 60.74% 99.49% 110.69% 0.17% 100.00%
DY 1.97 2.81 0.00 0.00 3.73 6.25 14.00 -27.86%
  YoY % -29.89% 0.00% 0.00% 0.00% -40.32% -55.36% -
  Horiz. % 14.07% 20.07% 0.00% 0.00% 26.64% 44.64% 100.00%
P/NAPS 1.81 1.86 0.98 0.99 0.86 0.77 0.78 15.05%
  YoY % -2.69% 89.80% -1.01% 15.12% 11.69% -1.28% -
  Horiz. % 232.05% 238.46% 125.64% 126.92% 110.26% 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.
 


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
 
 

462  408  640  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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