Highlights

[AWC] YoY TTM Result on 2015-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -16.15%    YoY -     -30.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 306,252 295,220 278,650 133,295 124,880 146,331 112,419 18.17%
  YoY % 3.74% 5.95% 109.05% 6.74% -14.66% 30.17% -
  Horiz. % 272.42% 262.61% 247.87% 118.57% 111.08% 130.17% 100.00%
PBT 34,541 37,056 38,296 10,916 17,499 13,207 207 134.54%
  YoY % -6.79% -3.24% 250.82% -37.62% 32.50% 6,280.19% -
  Horiz. % 16,686.47% 17,901.45% 18,500.48% 5,273.43% 8,453.62% 6,380.19% 100.00%
Tax -7,102 -8,568 -7,954 -1,324 -3,907 -3,940 664 -
  YoY % 17.11% -7.72% -500.76% 66.11% 0.84% -693.37% -
  Horiz. % -1,069.58% -1,290.36% -1,197.89% -199.40% -588.40% -593.37% 100.00%
NP 27,439 28,488 30,342 9,592 13,592 9,267 871 77.67%
  YoY % -3.68% -6.11% 216.33% -29.43% 46.67% 963.95% -
  Horiz. % 3,150.29% 3,270.72% 3,483.58% 1,101.26% 1,560.51% 1,063.95% 100.00%
NP to SH 22,385 21,214 21,428 6,521 9,335 7,786 12 250.66%
  YoY % 5.52% -1.00% 228.60% -30.14% 19.89% 64,783.33% -
  Horiz. % 186,541.66% 176,783.34% 178,566.66% 54,341.67% 77,791.67% 64,883.33% 100.00%
Tax Rate 20.56 % 23.12 % 20.77 % 12.13 % 22.33 % 29.83 % -320.77 % -
  YoY % -11.07% 11.31% 71.23% -45.68% -25.14% 109.30% -
  Horiz. % -6.41% -7.21% -6.48% -3.78% -6.96% -9.30% 100.00%
Total Cost 278,813 266,732 248,308 123,703 111,288 137,064 111,548 16.49%
  YoY % 4.53% 7.42% 100.73% 11.16% -18.81% 22.87% -
  Horiz. % 249.95% 239.12% 222.60% 110.90% 99.77% 122.87% 100.00%
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,350 5,231 6,422 0 0 2,245 3,378 -14.17%
  YoY % -74.19% -18.54% 0.00% 0.00% 0.00% -33.53% -
  Horiz. % 39.97% 154.85% 190.10% 0.00% 0.00% 66.47% 100.00%
Div Payout % 6.03 % 24.66 % 29.97 % - % - % 28.84 % 28,152.57 % -75.52%
  YoY % -75.55% -17.72% 0.00% 0.00% 0.00% -99.90% -
  Horiz. % 0.02% 0.09% 0.11% 0.00% 0.00% 0.10% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 168,478 146,853 123,779 93,826 81,405 69,999 69,818 15.81%
  YoY % 14.73% 18.64% 31.92% 15.26% 16.29% 0.26% -
  Horiz. % 241.31% 210.34% 177.29% 134.39% 116.60% 100.26% 100.00%
NOSH 269,566 265,078 258,952 223,928 226,126 218,750 225,220 3.04%
  YoY % 1.69% 2.37% 15.64% -0.97% 3.37% -2.87% -
  Horiz. % 119.69% 117.70% 114.98% 99.43% 100.40% 97.13% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.96 % 9.65 % 10.89 % 7.20 % 10.88 % 6.33 % 0.77 % 50.51%
  YoY % -7.15% -11.39% 51.25% -33.82% 71.88% 722.08% -
  Horiz. % 1,163.64% 1,253.25% 1,414.29% 935.06% 1,412.99% 822.08% 100.00%
ROE 13.29 % 14.45 % 17.31 % 6.95 % 11.47 % 11.12 % 0.02 % 195.26%
  YoY % -8.03% -16.52% 149.06% -39.41% 3.15% 55,500.00% -
  Horiz. % 66,450.00% 72,250.00% 86,550.00% 34,750.00% 57,350.00% 55,600.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 113.61 111.37 107.61 59.53 55.23 66.89 49.92 14.68%
  YoY % 2.01% 3.49% 80.77% 7.79% -17.43% 33.99% -
  Horiz. % 227.58% 223.10% 215.56% 119.25% 110.64% 133.99% 100.00%
EPS 8.30 8.00 8.27 2.91 4.13 3.56 0.01 206.40%
  YoY % 3.75% -3.26% 184.19% -29.54% 16.01% 35,500.00% -
  Horiz. % 83,000.01% 80,000.00% 82,700.01% 29,100.00% 41,300.00% 35,600.00% 100.00%
DPS 0.50 1.97 2.50 0.00 0.00 1.03 1.50 -16.72%
  YoY % -74.62% -21.20% 0.00% 0.00% 0.00% -31.33% -
  Horiz. % 33.33% 131.33% 166.67% 0.00% 0.00% 68.67% 100.00%
NAPS 0.6250 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 12.39%
  YoY % 12.82% 15.90% 14.08% 16.39% 12.50% 3.23% -
  Horiz. % 201.61% 178.71% 154.19% 135.16% 116.13% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 102.46 98.77 93.22 44.59 41.78 48.96 37.61 18.17%
  YoY % 3.74% 5.95% 109.06% 6.73% -14.67% 30.18% -
  Horiz. % 272.43% 262.62% 247.86% 118.56% 111.09% 130.18% 100.00%
EPS 7.49 7.10 7.17 2.18 3.12 2.60 0.00 -
  YoY % 5.49% -0.98% 228.90% -30.13% 20.00% 0.00% -
  Horiz. % 288.08% 273.08% 275.77% 83.85% 120.00% 100.00% -
DPS 0.45 1.75 2.15 0.00 0.00 0.75 1.13 -14.22%
  YoY % -74.29% -18.60% 0.00% 0.00% 0.00% -33.63% -
  Horiz. % 39.82% 154.87% 190.27% 0.00% 0.00% 66.37% 100.00%
NAPS 0.5636 0.4913 0.4141 0.3139 0.2723 0.2342 0.2336 15.80%
  YoY % 14.72% 18.64% 31.92% 15.28% 16.27% 0.26% -
  Horiz. % 241.27% 210.32% 177.27% 134.38% 116.57% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9000 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 -
P/RPS 0.79 0.93 0.73 0.66 0.65 0.37 0.46 9.43%
  YoY % -15.05% 27.40% 10.61% 1.54% 75.68% -19.57% -
  Horiz. % 171.74% 202.17% 158.70% 143.48% 141.30% 80.43% 100.00%
P/EPS 10.84 13.00 9.49 13.39 8.72 7.02 4,316.73 -63.12%
  YoY % -16.62% 36.99% -29.13% 53.56% 24.22% -99.84% -
  Horiz. % 0.25% 0.30% 0.22% 0.31% 0.20% 0.16% 100.00%
EY 9.23 7.70 10.54 7.47 11.47 14.24 0.02 177.86%
  YoY % 19.87% -26.94% 41.10% -34.87% -19.45% 71,100.00% -
  Horiz. % 46,150.00% 38,500.00% 52,700.00% 37,350.00% 57,350.00% 71,200.00% 100.00%
DY 0.56 1.90 3.18 0.00 0.00 4.11 6.52 -33.56%
  YoY % -70.53% -40.25% 0.00% 0.00% 0.00% -36.96% -
  Horiz. % 8.59% 29.14% 48.77% 0.00% 0.00% 63.04% 100.00%
P/NAPS 1.44 1.88 1.64 0.93 1.00 0.78 0.74 11.73%
  YoY % -23.40% 14.63% 76.34% -7.00% 28.21% 5.41% -
  Horiz. % 194.59% 254.05% 221.62% 125.68% 135.14% 105.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 -
Price 0.8000 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 -
P/RPS 0.70 0.90 0.83 0.69 0.64 0.41 0.48 6.49%
  YoY % -22.22% 8.43% 20.29% 7.81% 56.10% -14.58% -
  Horiz. % 145.83% 187.50% 172.92% 143.75% 133.33% 85.42% 100.00%
P/EPS 9.63 12.50 10.76 14.08 8.60 7.73 4,504.41 -64.09%
  YoY % -22.96% 16.17% -23.58% 63.72% 11.25% -99.83% -
  Horiz. % 0.21% 0.28% 0.24% 0.31% 0.19% 0.17% 100.00%
EY 10.38 8.00 9.30 7.10 11.63 12.94 0.02 183.35%
  YoY % 29.75% -13.98% 30.99% -38.95% -10.12% 64,600.00% -
  Horiz. % 51,900.00% 40,000.00% 46,500.00% 35,500.00% 58,150.00% 64,700.00% 100.00%
DY 0.62 1.97 2.81 0.00 0.00 3.73 6.25 -31.95%
  YoY % -68.53% -29.89% 0.00% 0.00% 0.00% -40.32% -
  Horiz. % 9.92% 31.52% 44.96% 0.00% 0.00% 59.68% 100.00%
P/NAPS 1.28 1.81 1.86 0.98 0.99 0.86 0.77 8.84%
  YoY % -29.28% -2.69% 89.80% -1.01% 15.12% 11.69% -
  Horiz. % 166.23% 235.06% 241.56% 127.27% 128.57% 111.69% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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
Partners & Brokers