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 - 299,241
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 102.34 98.66 93.12 44.54 41.73 48.90 37.57 18.17%
  YoY % 3.73% 5.95% 109.07% 6.73% -14.66% 30.16% -
  Horiz. % 272.40% 262.60% 247.86% 118.55% 111.07% 130.16% 100.00%
EPS 7.48 7.09 7.16 2.18 3.12 2.60 0.00 -
  YoY % 5.50% -0.98% 228.44% -30.13% 20.00% 0.00% -
  Horiz. % 287.69% 272.69% 275.38% 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 0.5630 0.4908 0.4136 0.3135 0.2720 0.2339 0.2333 15.81%
  YoY % 14.71% 18.67% 31.93% 15.26% 16.29% 0.26% -
  Horiz. % 241.32% 210.37% 177.28% 134.38% 116.59% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS