Highlights

[AWC] YoY TTM Result on 2017-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -1.74%    YoY -     -1.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 302,287 343,353 306,252 295,220 278,650 133,295 124,880 15.86%
  YoY % -11.96% 12.11% 3.74% 5.95% 109.05% 6.74% -
  Horiz. % 242.06% 274.95% 245.24% 236.40% 223.13% 106.74% 100.00%
PBT -9,461 38,901 34,541 37,056 38,296 10,916 17,499 -
  YoY % -124.32% 12.62% -6.79% -3.24% 250.82% -37.62% -
  Horiz. % -54.07% 222.30% 197.39% 211.76% 218.85% 62.38% 100.00%
Tax -6,679 -10,046 -7,102 -8,568 -7,954 -1,324 -3,907 9.34%
  YoY % 33.52% -41.45% 17.11% -7.72% -500.76% 66.11% -
  Horiz. % 170.95% 257.13% 181.78% 219.30% 203.58% 33.89% 100.00%
NP -16,140 28,855 27,439 28,488 30,342 9,592 13,592 -
  YoY % -155.93% 5.16% -3.68% -6.11% 216.33% -29.43% -
  Horiz. % -118.75% 212.29% 201.88% 209.59% 223.23% 70.57% 100.00%
NP to SH -19,843 20,645 22,385 21,214 21,428 6,521 9,335 -
  YoY % -196.12% -7.77% 5.52% -1.00% 228.60% -30.14% -
  Horiz. % -212.57% 221.16% 239.80% 227.25% 229.54% 69.86% 100.00%
Tax Rate - % 25.82 % 20.56 % 23.12 % 20.77 % 12.13 % 22.33 % -
  YoY % 0.00% 25.58% -11.07% 11.31% 71.23% -45.68% -
  Horiz. % 0.00% 115.63% 92.07% 103.54% 93.01% 54.32% 100.00%
Total Cost 318,427 314,498 278,813 266,732 248,308 123,703 111,288 19.13%
  YoY % 1.25% 12.80% 4.53% 7.42% 100.73% 11.16% -
  Horiz. % 286.13% 282.60% 250.53% 239.68% 223.12% 111.16% 100.00%
Net Worth 181,179 204,605 168,478 146,853 123,779 93,826 81,405 14.25%
  YoY % -11.45% 21.44% 14.73% 18.64% 31.92% 15.26% -
  Horiz. % 222.56% 251.34% 206.96% 180.40% 152.05% 115.26% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,474 4,392 1,350 5,231 6,422 0 0 -
  YoY % -66.43% 225.29% -74.19% -18.54% 0.00% 0.00% -
  Horiz. % 22.96% 68.39% 21.03% 81.46% 100.00% - -
Div Payout % - % 21.28 % 6.03 % 24.66 % 29.97 % - % - % -
  YoY % 0.00% 252.90% -75.55% -17.72% 0.00% 0.00% -
  Horiz. % 0.00% 71.00% 20.12% 82.28% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 181,179 204,605 168,478 146,853 123,779 93,826 81,405 14.25%
  YoY % -11.45% 21.44% 14.73% 18.64% 31.92% 15.26% -
  Horiz. % 222.56% 251.34% 206.96% 180.40% 152.05% 115.26% 100.00%
NOSH 294,601 293,131 269,566 265,078 258,952 223,928 226,126 4.50%
  YoY % 0.50% 8.74% 1.69% 2.37% 15.64% -0.97% -
  Horiz. % 130.28% 129.63% 119.21% 117.23% 114.52% 99.03% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -5.34 % 8.40 % 8.96 % 9.65 % 10.89 % 7.20 % 10.88 % -
  YoY % -163.57% -6.25% -7.15% -11.39% 51.25% -33.82% -
  Horiz. % -49.08% 77.21% 82.35% 88.69% 100.09% 66.18% 100.00%
ROE -10.95 % 10.09 % 13.29 % 14.45 % 17.31 % 6.95 % 11.47 % -
  YoY % -208.52% -24.08% -8.03% -16.52% 149.06% -39.41% -
  Horiz. % -95.47% 87.97% 115.87% 125.98% 150.92% 60.59% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 102.61 117.13 113.61 111.37 107.61 59.53 55.23 10.87%
  YoY % -12.40% 3.10% 2.01% 3.49% 80.77% 7.79% -
  Horiz. % 185.79% 212.08% 205.70% 201.65% 194.84% 107.79% 100.00%
EPS -6.74 7.04 8.30 8.00 8.27 2.91 4.13 -
  YoY % -195.74% -15.18% 3.75% -3.26% 184.19% -29.54% -
  Horiz. % -163.20% 170.46% 200.97% 193.70% 200.24% 70.46% 100.00%
DPS 0.50 1.50 0.50 1.97 2.50 0.00 0.00 -
  YoY % -66.67% 200.00% -74.62% -21.20% 0.00% 0.00% -
  Horiz. % 20.00% 60.00% 20.00% 78.80% 100.00% - -
NAPS 0.6150 0.6980 0.6250 0.5540 0.4780 0.4190 0.3600 9.33%
  YoY % -11.89% 11.68% 12.82% 15.90% 14.08% 16.39% -
  Horiz. % 170.83% 193.89% 173.61% 153.89% 132.78% 116.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 94.56 107.40 95.80 92.35 87.16 41.70 39.06 15.86%
  YoY % -11.96% 12.11% 3.74% 5.95% 109.02% 6.76% -
  Horiz. % 242.09% 274.96% 245.26% 236.43% 223.14% 106.76% 100.00%
EPS -6.21 6.46 7.00 6.64 6.70 2.04 2.92 -
  YoY % -196.13% -7.71% 5.42% -0.90% 228.43% -30.14% -
  Horiz. % -212.67% 221.23% 239.73% 227.40% 229.45% 69.86% 100.00%
DPS 0.46 1.37 0.42 1.64 2.01 0.00 0.00 -
  YoY % -66.42% 226.19% -74.39% -18.41% 0.00% 0.00% -
  Horiz. % 22.89% 68.16% 20.90% 81.59% 100.00% - -
NAPS 0.5667 0.6400 0.5270 0.4594 0.3872 0.2935 0.2546 14.25%
  YoY % -11.45% 21.44% 14.71% 18.65% 31.93% 15.28% -
  Horiz. % 222.58% 251.37% 206.99% 180.44% 152.08% 115.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.3600 0.6150 0.9000 1.0400 0.7850 0.3900 0.3600 -
P/RPS 0.35 0.53 0.79 0.93 0.73 0.66 0.65 -9.79%
  YoY % -33.96% -32.91% -15.05% 27.40% 10.61% 1.54% -
  Horiz. % 53.85% 81.54% 121.54% 143.08% 112.31% 101.54% 100.00%
P/EPS -5.34 8.73 10.84 13.00 9.49 13.39 8.72 -
  YoY % -161.17% -19.46% -16.62% 36.99% -29.13% 53.56% -
  Horiz. % -61.24% 100.11% 124.31% 149.08% 108.83% 153.56% 100.00%
EY -18.71 11.45 9.23 7.70 10.54 7.47 11.47 -
  YoY % -263.41% 24.05% 19.87% -26.94% 41.10% -34.87% -
  Horiz. % -163.12% 99.83% 80.47% 67.13% 91.89% 65.13% 100.00%
DY 1.39 2.44 0.56 1.90 3.18 0.00 0.00 -
  YoY % -43.03% 335.71% -70.53% -40.25% 0.00% 0.00% -
  Horiz. % 43.71% 76.73% 17.61% 59.75% 100.00% - -
P/NAPS 0.59 0.88 1.44 1.88 1.64 0.93 1.00 -8.41%
  YoY % -32.95% -38.89% -23.40% 14.63% 76.34% -7.00% -
  Horiz. % 59.00% 88.00% 144.00% 188.00% 164.00% 93.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 -
Price 0.4400 0.6200 0.8000 1.0000 0.8900 0.4100 0.3550 -
P/RPS 0.43 0.53 0.70 0.90 0.83 0.69 0.64 -6.41%
  YoY % -18.87% -24.29% -22.22% 8.43% 20.29% 7.81% -
  Horiz. % 67.19% 82.81% 109.38% 140.62% 129.69% 107.81% 100.00%
P/EPS -6.53 8.80 9.63 12.50 10.76 14.08 8.60 -
  YoY % -174.20% -8.62% -22.96% 16.17% -23.58% 63.72% -
  Horiz. % -75.93% 102.33% 111.98% 145.35% 125.12% 163.72% 100.00%
EY -15.31 11.36 10.38 8.00 9.30 7.10 11.63 -
  YoY % -234.77% 9.44% 29.75% -13.98% 30.99% -38.95% -
  Horiz. % -131.64% 97.68% 89.25% 68.79% 79.97% 61.05% 100.00%
DY 1.14 2.42 0.62 1.97 2.81 0.00 0.00 -
  YoY % -52.89% 290.32% -68.53% -29.89% 0.00% 0.00% -
  Horiz. % 40.57% 86.12% 22.06% 70.11% 100.00% - -
P/NAPS 0.72 0.89 1.28 1.81 1.86 0.98 0.99 -5.16%
  YoY % -19.10% -30.47% -29.28% -2.69% 89.80% -1.01% -
  Horiz. % 72.73% 89.90% 129.29% 182.83% 187.88% 98.99% 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
 
 

326  466  593  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.28-0.005 
 PHB 0.0250.00 
 XOX 0.10-0.005 
 PNEPCB 0.40-0.02 
 KANGER 0.150.00 
 AT 0.18-0.005 
 KSTAR 0.275+0.005 
 ASIAPLY 0.32+0.02 
 GPA 0.1250.00 

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!
PARTNERS & BROKERS