Highlights

[AWC] YoY TTM Result on 2014-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     21.02%    YoY -     155.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 287,934 294,096 162,679 132,492 134,405 118,850 139,319 12.85%
  YoY % -2.10% 80.78% 22.78% -1.42% 13.09% -14.69% -
  Horiz. % 206.67% 211.10% 116.77% 95.10% 96.47% 85.31% 100.00%
PBT 34,716 40,504 12,792 22,521 8,442 3,378 13,909 16.45%
  YoY % -14.29% 216.64% -43.20% 166.77% 149.91% -75.71% -
  Horiz. % 249.59% 291.21% 91.97% 161.92% 60.69% 24.29% 100.00%
Tax -8,324 -8,019 -2,794 -3,768 -2,866 -628 -2,318 23.72%
  YoY % -3.80% -187.01% 25.85% -31.47% -356.37% 72.91% -
  Horiz. % 359.10% 345.94% 120.53% 162.55% 123.64% 27.09% 100.00%
NP 26,392 32,485 9,998 18,753 5,576 2,750 11,591 14.68%
  YoY % -18.76% 224.91% -46.69% 236.32% 102.76% -76.27% -
  Horiz. % 227.69% 280.26% 86.26% 161.79% 48.11% 23.73% 100.00%
NP to SH 21,056 22,899 7,766 11,297 4,423 2,859 6,633 21.21%
  YoY % -8.05% 194.86% -31.26% 155.41% 54.70% -56.90% -
  Horiz. % 317.44% 345.23% 117.08% 170.32% 66.68% 43.10% 100.00%
Tax Rate 23.98 % 19.80 % 21.84 % 16.73 % 33.95 % 18.59 % 16.67 % 6.24%
  YoY % 21.11% -9.34% 30.54% -50.72% 82.63% 11.52% -
  Horiz. % 143.85% 118.78% 131.01% 100.36% 203.66% 111.52% 100.00%
Total Cost 261,542 261,611 152,681 113,739 128,829 116,100 127,728 12.68%
  YoY % -0.03% 71.34% 34.24% -11.71% 10.96% -9.10% -
  Horiz. % 204.76% 204.82% 119.54% 89.05% 100.86% 90.90% 100.00%
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58%
  YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% -
  Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,635 9,018 0 0 2,245 3,378 5,652 -11.93%
  YoY % -70.78% 0.00% 0.00% 0.00% -33.53% -40.23% -
  Horiz. % 46.62% 159.55% 0.00% 0.00% 39.73% 59.77% 100.00%
Div Payout % 12.52 % 39.38 % - % - % 50.77 % 118.16 % 85.22 % -27.34%
  YoY % -68.21% 0.00% 0.00% 0.00% -57.03% 38.65% -
  Horiz. % 14.69% 46.21% 0.00% 0.00% 59.58% 138.65% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58%
  YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% -
  Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 100.00%
NOSH 268,937 259,601 256,643 225,405 225,000 225,549 224,468 3.06%
  YoY % 3.60% 1.15% 13.86% 0.18% -0.24% 0.48% -
  Horiz. % 119.81% 115.65% 114.33% 100.42% 100.24% 100.48% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.17 % 11.05 % 6.15 % 14.15 % 4.15 % 2.31 % 8.32 % 1.63%
  YoY % -17.01% 79.67% -56.54% 240.96% 79.65% -72.24% -
  Horiz. % 110.22% 132.81% 73.92% 170.07% 49.88% 27.76% 100.00%
ROE 13.96 % 17.78 % 6.99 % 13.19 % 6.14 % 4.09 % 8.95 % 7.68%
  YoY % -21.48% 154.36% -47.01% 114.82% 50.12% -54.30% -
  Horiz. % 155.98% 198.66% 78.10% 147.37% 68.60% 45.70% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.06 113.29 63.39 58.78 59.74 52.69 62.07 9.50%
  YoY % -5.50% 78.72% 7.84% -1.61% 13.38% -15.11% -
  Horiz. % 172.48% 182.52% 102.13% 94.70% 96.25% 84.89% 100.00%
EPS 7.83 8.82 3.03 5.01 1.97 1.27 2.95 17.65%
  YoY % -11.22% 191.09% -39.52% 154.31% 55.12% -56.95% -
  Horiz. % 265.42% 298.98% 102.71% 169.83% 66.78% 43.05% 100.00%
DPS 0.98 3.50 0.00 0.00 1.00 1.50 2.50 -14.44%
  YoY % -72.00% 0.00% 0.00% 0.00% -33.33% -40.00% -
  Horiz. % 39.20% 140.00% 0.00% 0.00% 40.00% 60.00% 100.00%
NAPS 0.5610 0.4960 0.4330 0.3800 0.3200 0.3100 0.3300 9.24%
  YoY % 13.10% 14.55% 13.95% 18.75% 3.23% -6.06% -
  Horiz. % 170.00% 150.30% 131.21% 115.15% 96.97% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 96.35 98.42 54.44 44.34 44.98 39.77 46.62 12.85%
  YoY % -2.10% 80.79% 22.78% -1.42% 13.10% -14.69% -
  Horiz. % 206.67% 211.11% 116.77% 95.11% 96.48% 85.31% 100.00%
EPS 7.05 7.66 2.60 3.78 1.48 0.96 2.22 21.22%
  YoY % -7.96% 194.62% -31.22% 155.41% 54.17% -56.76% -
  Horiz. % 317.57% 345.05% 117.12% 170.27% 66.67% 43.24% 100.00%
DPS 0.88 3.02 0.00 0.00 0.75 1.13 1.89 -11.95%
  YoY % -70.86% 0.00% 0.00% 0.00% -33.63% -40.21% -
  Horiz. % 46.56% 159.79% 0.00% 0.00% 39.68% 59.79% 100.00%
NAPS 0.5049 0.4309 0.3719 0.2866 0.2409 0.2340 0.2479 12.57%
  YoY % 17.17% 15.86% 29.76% 18.97% 2.95% -5.61% -
  Horiz. % 203.67% 173.82% 150.02% 115.61% 97.18% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8900 0.9450 0.3900 0.3000 0.2750 0.2400 0.2500 -
P/RPS 0.83 0.83 0.62 0.51 0.46 0.46 0.40 12.92%
  YoY % 0.00% 33.87% 21.57% 10.87% 0.00% 15.00% -
  Horiz. % 207.50% 207.50% 155.00% 127.50% 115.00% 115.00% 100.00%
P/EPS 11.37 10.71 12.89 5.99 13.99 18.93 8.46 5.05%
  YoY % 6.16% -16.91% 115.19% -57.18% -26.10% 123.76% -
  Horiz. % 134.40% 126.60% 152.36% 70.80% 165.37% 223.76% 100.00%
EY 8.80 9.33 7.76 16.71 7.15 5.28 11.82 -4.79%
  YoY % -5.68% 20.23% -53.56% 133.71% 35.42% -55.33% -
  Horiz. % 74.45% 78.93% 65.65% 141.37% 60.49% 44.67% 100.00%
DY 1.10 3.70 0.00 0.00 3.63 6.25 10.00 -30.76%
  YoY % -70.27% 0.00% 0.00% 0.00% -41.92% -37.50% -
  Horiz. % 11.00% 37.00% 0.00% 0.00% 36.30% 62.50% 100.00%
P/NAPS 1.59 1.91 0.90 0.79 0.86 0.77 0.76 13.08%
  YoY % -16.75% 112.22% 13.92% -8.14% 11.69% 1.32% -
  Horiz. % 209.21% 251.32% 118.42% 103.95% 113.16% 101.32% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.7750 1.0200 0.4350 0.3350 0.2850 0.2200 0.2600 -
P/RPS 0.72 0.90 0.69 0.57 0.48 0.42 0.42 9.39%
  YoY % -20.00% 30.43% 21.05% 18.75% 14.29% 0.00% -
  Horiz. % 171.43% 214.29% 164.29% 135.71% 114.29% 100.00% 100.00%
P/EPS 9.90 11.56 14.38 6.68 14.50 17.36 8.80 1.98%
  YoY % -14.36% -19.61% 115.27% -53.93% -16.47% 97.27% -
  Horiz. % 112.50% 131.36% 163.41% 75.91% 164.77% 197.27% 100.00%
EY 10.10 8.65 6.96 14.96 6.90 5.76 11.37 -1.95%
  YoY % 16.76% 24.28% -53.48% 116.81% 19.79% -49.34% -
  Horiz. % 88.83% 76.08% 61.21% 131.57% 60.69% 50.66% 100.00%
DY 1.26 3.43 0.00 0.00 3.50 6.82 9.62 -28.71%
  YoY % -63.27% 0.00% 0.00% 0.00% -48.68% -29.11% -
  Horiz. % 13.10% 35.65% 0.00% 0.00% 36.38% 70.89% 100.00%
P/NAPS 1.38 2.06 1.00 0.88 0.89 0.71 0.79 9.73%
  YoY % -33.01% 106.00% 13.64% -1.12% 25.35% -10.13% -
  Horiz. % 174.68% 260.76% 126.58% 111.39% 112.66% 89.87% 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.
 


 

227  518  517  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.13+0.09 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.245+0.04 
 XOX 0.0550.00 
 MYEG 1.12-0.06 
 DSONIC-WA 0.485+0.10 
Partners & Brokers