Highlights

[AWC] YoY TTM Result on 2013-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -43.19%    YoY -     54.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 294,096 162,679 132,492 134,405 118,850 139,319 186,942 7.84%
  YoY % 80.78% 22.78% -1.42% 13.09% -14.69% -25.47% -
  Horiz. % 157.32% 87.02% 70.87% 71.90% 63.58% 74.53% 100.00%
PBT 40,504 12,792 22,521 8,442 3,378 13,909 19,303 13.13%
  YoY % 216.64% -43.20% 166.77% 149.91% -75.71% -27.94% -
  Horiz. % 209.83% 66.27% 116.67% 43.73% 17.50% 72.06% 100.00%
Tax -8,019 -2,794 -3,768 -2,866 -628 -2,318 -2,207 23.97%
  YoY % -187.01% 25.85% -31.47% -356.37% 72.91% -5.03% -
  Horiz. % 363.34% 126.60% 170.73% 129.86% 28.45% 105.03% 100.00%
NP 32,485 9,998 18,753 5,576 2,750 11,591 17,096 11.28%
  YoY % 224.91% -46.69% 236.32% 102.76% -76.27% -32.20% -
  Horiz. % 190.02% 58.48% 109.69% 32.62% 16.09% 67.80% 100.00%
NP to SH 22,899 7,766 11,297 4,423 2,859 6,633 8,955 16.92%
  YoY % 194.86% -31.26% 155.41% 54.70% -56.90% -25.93% -
  Horiz. % 255.71% 86.72% 126.15% 49.39% 31.93% 74.07% 100.00%
Tax Rate 19.80 % 21.84 % 16.73 % 33.95 % 18.59 % 16.67 % 11.43 % 9.58%
  YoY % -9.34% 30.54% -50.72% 82.63% 11.52% 45.84% -
  Horiz. % 173.23% 191.08% 146.37% 297.03% 162.64% 145.84% 100.00%
Total Cost 261,611 152,681 113,739 128,829 116,100 127,728 169,846 7.46%
  YoY % 71.34% 34.24% -11.71% 10.96% -9.10% -24.80% -
  Horiz. % 154.03% 89.89% 66.97% 75.85% 68.36% 75.20% 100.00%
Net Worth 128,762 111,126 85,654 71,999 69,920 74,074 70,221 10.62%
  YoY % 15.87% 29.74% 18.96% 2.97% -5.61% 5.49% -
  Horiz. % 183.37% 158.25% 121.98% 102.53% 99.57% 105.49% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,018 0 0 2,245 3,378 5,652 4,528 12.16%
  YoY % 0.00% 0.00% 0.00% -33.53% -40.23% 24.83% -
  Horiz. % 199.16% 0.00% 0.00% 49.59% 74.61% 124.83% 100.00%
Div Payout % 39.38 % - % - % 50.77 % 118.16 % 85.22 % 50.56 % -4.08%
  YoY % 0.00% 0.00% 0.00% -57.03% 38.65% 68.55% -
  Horiz. % 77.89% 0.00% 0.00% 100.42% 233.70% 168.55% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 128,762 111,126 85,654 71,999 69,920 74,074 70,221 10.62%
  YoY % 15.87% 29.74% 18.96% 2.97% -5.61% 5.49% -
  Horiz. % 183.37% 158.25% 121.98% 102.53% 99.57% 105.49% 100.00%
NOSH 259,601 256,643 225,405 225,000 225,549 224,468 226,521 2.30%
  YoY % 1.15% 13.86% 0.18% -0.24% 0.48% -0.91% -
  Horiz. % 114.60% 113.30% 99.51% 99.33% 99.57% 99.09% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.05 % 6.15 % 14.15 % 4.15 % 2.31 % 8.32 % 9.15 % 3.19%
  YoY % 79.67% -56.54% 240.96% 79.65% -72.24% -9.07% -
  Horiz. % 120.77% 67.21% 154.64% 45.36% 25.25% 90.93% 100.00%
ROE 17.78 % 6.99 % 13.19 % 6.14 % 4.09 % 8.95 % 12.75 % 5.69%
  YoY % 154.36% -47.01% 114.82% 50.12% -54.30% -29.80% -
  Horiz. % 139.45% 54.82% 103.45% 48.16% 32.08% 70.20% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 113.29 63.39 58.78 59.74 52.69 62.07 82.53 5.42%
  YoY % 78.72% 7.84% -1.61% 13.38% -15.11% -24.79% -
  Horiz. % 137.27% 76.81% 71.22% 72.39% 63.84% 75.21% 100.00%
EPS 8.82 3.03 5.01 1.97 1.27 2.95 3.95 14.31%
  YoY % 191.09% -39.52% 154.31% 55.12% -56.95% -25.32% -
  Horiz. % 223.29% 76.71% 126.84% 49.87% 32.15% 74.68% 100.00%
DPS 3.50 0.00 0.00 1.00 1.50 2.50 2.00 9.77%
  YoY % 0.00% 0.00% 0.00% -33.33% -40.00% 25.00% -
  Horiz. % 175.00% 0.00% 0.00% 50.00% 75.00% 125.00% 100.00%
NAPS 0.4960 0.4330 0.3800 0.3200 0.3100 0.3300 0.3100 8.14%
  YoY % 14.55% 13.95% 18.75% 3.23% -6.06% 6.45% -
  Horiz. % 160.00% 139.68% 122.58% 103.23% 100.00% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 91.99 50.89 41.44 42.04 37.18 43.58 58.48 7.83%
  YoY % 80.76% 22.80% -1.43% 13.07% -14.69% -25.48% -
  Horiz. % 157.30% 87.02% 70.86% 71.89% 63.58% 74.52% 100.00%
EPS 7.16 2.43 3.53 1.38 0.89 2.07 2.80 16.92%
  YoY % 194.65% -31.16% 155.80% 55.06% -57.00% -26.07% -
  Horiz. % 255.71% 86.79% 126.07% 49.29% 31.79% 73.93% 100.00%
DPS 2.82 0.00 0.00 0.70 1.06 1.77 1.42 12.10%
  YoY % 0.00% 0.00% 0.00% -33.96% -40.11% 24.65% -
  Horiz. % 198.59% 0.00% 0.00% 49.30% 74.65% 124.65% 100.00%
NAPS 0.4028 0.3476 0.2679 0.2252 0.2187 0.2317 0.2197 10.62%
  YoY % 15.88% 29.75% 18.96% 2.97% -5.61% 5.46% -
  Horiz. % 183.34% 158.22% 121.94% 102.50% 99.54% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9450 0.3900 0.3000 0.2750 0.2400 0.2500 0.2800 -
P/RPS 0.83 0.62 0.51 0.46 0.46 0.40 0.34 16.02%
  YoY % 33.87% 21.57% 10.87% 0.00% 15.00% 17.65% -
  Horiz. % 244.12% 182.35% 150.00% 135.29% 135.29% 117.65% 100.00%
P/EPS 10.71 12.89 5.99 13.99 18.93 8.46 7.08 7.14%
  YoY % -16.91% 115.19% -57.18% -26.10% 123.76% 19.49% -
  Horiz. % 151.27% 182.06% 84.60% 197.60% 267.37% 119.49% 100.00%
EY 9.33 7.76 16.71 7.15 5.28 11.82 14.12 -6.67%
  YoY % 20.23% -53.56% 133.71% 35.42% -55.33% -16.29% -
  Horiz. % 66.08% 54.96% 118.34% 50.64% 37.39% 83.71% 100.00%
DY 3.70 0.00 0.00 3.63 6.25 10.00 7.14 -10.37%
  YoY % 0.00% 0.00% 0.00% -41.92% -37.50% 40.06% -
  Horiz. % 51.82% 0.00% 0.00% 50.84% 87.54% 140.06% 100.00%
P/NAPS 1.91 0.90 0.79 0.86 0.77 0.76 0.90 13.35%
  YoY % 112.22% 13.92% -8.14% 11.69% 1.32% -15.56% -
  Horiz. % 212.22% 100.00% 87.78% 95.56% 85.56% 84.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 -
Price 1.0200 0.4350 0.3350 0.2850 0.2200 0.2600 0.2600 -
P/RPS 0.90 0.69 0.57 0.48 0.42 0.42 0.32 18.79%
  YoY % 30.43% 21.05% 18.75% 14.29% 0.00% 31.25% -
  Horiz. % 281.25% 215.62% 178.12% 150.00% 131.25% 131.25% 100.00%
P/EPS 11.56 14.38 6.68 14.50 17.36 8.80 6.58 9.84%
  YoY % -19.61% 115.27% -53.93% -16.47% 97.27% 33.74% -
  Horiz. % 175.68% 218.54% 101.52% 220.36% 263.83% 133.74% 100.00%
EY 8.65 6.96 14.96 6.90 5.76 11.37 15.20 -8.96%
  YoY % 24.28% -53.48% 116.81% 19.79% -49.34% -25.20% -
  Horiz. % 56.91% 45.79% 98.42% 45.39% 37.89% 74.80% 100.00%
DY 3.43 0.00 0.00 3.50 6.82 9.62 7.69 -12.58%
  YoY % 0.00% 0.00% 0.00% -48.68% -29.11% 25.10% -
  Horiz. % 44.60% 0.00% 0.00% 45.51% 88.69% 125.10% 100.00%
P/NAPS 2.06 1.00 0.88 0.89 0.71 0.79 0.84 16.11%
  YoY % 106.00% 13.64% -1.12% 25.35% -10.13% -5.95% -
  Horiz. % 245.24% 119.05% 104.76% 105.95% 84.52% 94.05% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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