Highlights

[AWC] YoY TTM Result on 2019-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     3.00%    YoY -     -7.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 343,353 306,252 295,220 278,650 133,295 124,880 146,331 15.27%
  YoY % 12.11% 3.74% 5.95% 109.05% 6.74% -14.66% -
  Horiz. % 234.64% 209.29% 201.75% 190.42% 91.09% 85.34% 100.00%
PBT 38,901 34,541 37,056 38,296 10,916 17,499 13,207 19.72%
  YoY % 12.62% -6.79% -3.24% 250.82% -37.62% 32.50% -
  Horiz. % 294.55% 261.54% 280.58% 289.97% 82.65% 132.50% 100.00%
Tax -10,046 -7,102 -8,568 -7,954 -1,324 -3,907 -3,940 16.87%
  YoY % -41.45% 17.11% -7.72% -500.76% 66.11% 0.84% -
  Horiz. % 254.97% 180.25% 217.46% 201.88% 33.60% 99.16% 100.00%
NP 28,855 27,439 28,488 30,342 9,592 13,592 9,267 20.83%
  YoY % 5.16% -3.68% -6.11% 216.33% -29.43% 46.67% -
  Horiz. % 311.37% 296.09% 307.41% 327.42% 103.51% 146.67% 100.00%
NP to SH 20,645 22,385 21,214 21,428 6,521 9,335 7,786 17.64%
  YoY % -7.77% 5.52% -1.00% 228.60% -30.14% 19.89% -
  Horiz. % 265.16% 287.50% 272.46% 275.21% 83.75% 119.89% 100.00%
Tax Rate 25.82 % 20.56 % 23.12 % 20.77 % 12.13 % 22.33 % 29.83 % -2.38%
  YoY % 25.58% -11.07% 11.31% 71.23% -45.68% -25.14% -
  Horiz. % 86.56% 68.92% 77.51% 69.63% 40.66% 74.86% 100.00%
Total Cost 314,498 278,813 266,732 248,308 123,703 111,288 137,064 14.84%
  YoY % 12.80% 4.53% 7.42% 100.73% 11.16% -18.81% -
  Horiz. % 229.45% 203.42% 194.60% 181.16% 90.25% 81.19% 100.00%
Net Worth 204,605 168,478 146,853 123,779 93,826 81,405 69,999 19.56%
  YoY % 21.44% 14.73% 18.64% 31.92% 15.26% 16.29% -
  Horiz. % 292.29% 240.68% 209.79% 176.83% 134.04% 116.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,392 1,350 5,231 6,422 0 0 2,245 11.82%
  YoY % 225.29% -74.19% -18.54% 0.00% 0.00% 0.00% -
  Horiz. % 195.60% 60.13% 232.96% 285.98% 0.00% 0.00% 100.00%
Div Payout % 21.28 % 6.03 % 24.66 % 29.97 % - % - % 28.84 % -4.94%
  YoY % 252.90% -75.55% -17.72% 0.00% 0.00% 0.00% -
  Horiz. % 73.79% 20.91% 85.51% 103.92% 0.00% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 204,605 168,478 146,853 123,779 93,826 81,405 69,999 19.56%
  YoY % 21.44% 14.73% 18.64% 31.92% 15.26% 16.29% -
  Horiz. % 292.29% 240.68% 209.79% 176.83% 134.04% 116.29% 100.00%
NOSH 293,131 269,566 265,078 258,952 223,928 226,126 218,750 5.00%
  YoY % 8.74% 1.69% 2.37% 15.64% -0.97% 3.37% -
  Horiz. % 134.00% 123.23% 121.18% 118.38% 102.37% 103.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.40 % 8.96 % 9.65 % 10.89 % 7.20 % 10.88 % 6.33 % 4.83%
  YoY % -6.25% -7.15% -11.39% 51.25% -33.82% 71.88% -
  Horiz. % 132.70% 141.55% 152.45% 172.04% 113.74% 171.88% 100.00%
ROE 10.09 % 13.29 % 14.45 % 17.31 % 6.95 % 11.47 % 11.12 % -1.61%
  YoY % -24.08% -8.03% -16.52% 149.06% -39.41% 3.15% -
  Horiz. % 90.74% 119.51% 129.95% 155.67% 62.50% 103.15% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 117.13 113.61 111.37 107.61 59.53 55.23 66.89 9.78%
  YoY % 3.10% 2.01% 3.49% 80.77% 7.79% -17.43% -
  Horiz. % 175.11% 169.85% 166.50% 160.88% 89.00% 82.57% 100.00%
EPS 7.04 8.30 8.00 8.27 2.91 4.13 3.56 12.03%
  YoY % -15.18% 3.75% -3.26% 184.19% -29.54% 16.01% -
  Horiz. % 197.75% 233.15% 224.72% 232.30% 81.74% 116.01% 100.00%
DPS 1.50 0.50 1.97 2.50 0.00 0.00 1.03 6.46%
  YoY % 200.00% -74.62% -21.20% 0.00% 0.00% 0.00% -
  Horiz. % 145.63% 48.54% 191.26% 242.72% 0.00% 0.00% 100.00%
NAPS 0.6980 0.6250 0.5540 0.4780 0.4190 0.3600 0.3200 13.87%
  YoY % 11.68% 12.82% 15.90% 14.08% 16.39% 12.50% -
  Horiz. % 218.13% 195.31% 173.12% 149.38% 130.94% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 115.05 102.62 98.92 93.37 44.66 41.84 49.03 15.27%
  YoY % 12.11% 3.74% 5.94% 109.07% 6.74% -14.66% -
  Horiz. % 234.65% 209.30% 201.75% 190.43% 91.09% 85.34% 100.00%
EPS 6.92 7.50 7.11 7.18 2.19 3.13 2.61 17.64%
  YoY % -7.73% 5.49% -0.97% 227.85% -30.03% 19.92% -
  Horiz. % 265.13% 287.36% 272.41% 275.10% 83.91% 119.92% 100.00%
DPS 1.47 0.45 1.75 2.15 0.00 0.00 0.75 11.86%
  YoY % 226.67% -74.29% -18.60% 0.00% 0.00% 0.00% -
  Horiz. % 196.00% 60.00% 233.33% 286.67% 0.00% 0.00% 100.00%
NAPS 0.6856 0.5645 0.4921 0.4148 0.3144 0.2728 0.2346 19.56%
  YoY % 21.45% 14.71% 18.64% 31.93% 15.25% 16.28% -
  Horiz. % 292.24% 240.62% 209.76% 176.81% 134.02% 116.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6150 0.9000 1.0400 0.7850 0.3900 0.3600 0.2500 -
P/RPS 0.53 0.79 0.93 0.73 0.66 0.65 0.37 6.17%
  YoY % -32.91% -15.05% 27.40% 10.61% 1.54% 75.68% -
  Horiz. % 143.24% 213.51% 251.35% 197.30% 178.38% 175.68% 100.00%
P/EPS 8.73 10.84 13.00 9.49 13.39 8.72 7.02 3.70%
  YoY % -19.46% -16.62% 36.99% -29.13% 53.56% 24.22% -
  Horiz. % 124.36% 154.42% 185.19% 135.19% 190.74% 124.22% 100.00%
EY 11.45 9.23 7.70 10.54 7.47 11.47 14.24 -3.57%
  YoY % 24.05% 19.87% -26.94% 41.10% -34.87% -19.45% -
  Horiz. % 80.41% 64.82% 54.07% 74.02% 52.46% 80.55% 100.00%
DY 2.44 0.56 1.90 3.18 0.00 0.00 4.11 -8.32%
  YoY % 335.71% -70.53% -40.25% 0.00% 0.00% 0.00% -
  Horiz. % 59.37% 13.63% 46.23% 77.37% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.44 1.88 1.64 0.93 1.00 0.78 2.03%
  YoY % -38.89% -23.40% 14.63% 76.34% -7.00% 28.21% -
  Horiz. % 112.82% 184.62% 241.03% 210.26% 119.23% 128.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 -
Price 0.6200 0.8000 1.0000 0.8900 0.4100 0.3550 0.2750 -
P/RPS 0.53 0.70 0.90 0.83 0.69 0.64 0.41 4.37%
  YoY % -24.29% -22.22% 8.43% 20.29% 7.81% 56.10% -
  Horiz. % 129.27% 170.73% 219.51% 202.44% 168.29% 156.10% 100.00%
P/EPS 8.80 9.63 12.50 10.76 14.08 8.60 7.73 2.18%
  YoY % -8.62% -22.96% 16.17% -23.58% 63.72% 11.25% -
  Horiz. % 113.84% 124.58% 161.71% 139.20% 182.15% 111.25% 100.00%
EY 11.36 10.38 8.00 9.30 7.10 11.63 12.94 -2.15%
  YoY % 9.44% 29.75% -13.98% 30.99% -38.95% -10.12% -
  Horiz. % 87.79% 80.22% 61.82% 71.87% 54.87% 89.88% 100.00%
DY 2.42 0.62 1.97 2.81 0.00 0.00 3.73 -6.95%
  YoY % 290.32% -68.53% -29.89% 0.00% 0.00% 0.00% -
  Horiz. % 64.88% 16.62% 52.82% 75.34% 0.00% 0.00% 100.00%
P/NAPS 0.89 1.28 1.81 1.86 0.98 0.99 0.86 0.57%
  YoY % -30.47% -29.28% -2.69% 89.80% -1.01% 15.12% -
  Horiz. % 103.49% 148.84% 210.47% 216.28% 113.95% 115.12% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers