Highlights

[AWC] YoY TTM Result on 2016-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     6.86%    YoY -     194.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 323,846 287,934 294,096 162,679 132,492 134,405 118,850 18.17%
  YoY % 12.47% -2.10% 80.78% 22.78% -1.42% 13.09% -
  Horiz. % 272.48% 242.27% 247.45% 136.88% 111.48% 113.09% 100.00%
PBT 39,365 34,716 40,504 12,792 22,521 8,442 3,378 50.54%
  YoY % 13.39% -14.29% 216.64% -43.20% 166.77% 149.91% -
  Horiz. % 1,165.33% 1,027.71% 1,199.05% 378.69% 666.70% 249.91% 100.00%
Tax -8,099 -8,324 -8,019 -2,794 -3,768 -2,866 -628 53.11%
  YoY % 2.70% -3.80% -187.01% 25.85% -31.47% -356.37% -
  Horiz. % 1,289.65% 1,325.48% 1,276.91% 444.90% 600.00% 456.37% 100.00%
NP 31,266 26,392 32,485 9,998 18,753 5,576 2,750 49.93%
  YoY % 18.47% -18.76% 224.91% -46.69% 236.32% 102.76% -
  Horiz. % 1,136.95% 959.71% 1,181.27% 363.56% 681.93% 202.76% 100.00%
NP to SH 24,329 21,056 22,899 7,766 11,297 4,423 2,859 42.86%
  YoY % 15.54% -8.05% 194.86% -31.26% 155.41% 54.70% -
  Horiz. % 850.96% 736.48% 800.94% 271.63% 395.14% 154.70% 100.00%
Tax Rate 20.57 % 23.98 % 19.80 % 21.84 % 16.73 % 33.95 % 18.59 % 1.70%
  YoY % -14.22% 21.11% -9.34% 30.54% -50.72% 82.63% -
  Horiz. % 110.65% 128.99% 106.51% 117.48% 89.99% 182.63% 100.00%
Total Cost 292,580 261,542 261,611 152,681 113,739 128,829 116,100 16.65%
  YoY % 11.87% -0.03% 71.34% 34.24% -11.71% 10.96% -
  Horiz. % 252.01% 225.27% 225.33% 131.51% 97.97% 110.96% 100.00%
Net Worth 189,085 150,873 128,762 111,126 85,654 71,999 69,920 18.03%
  YoY % 25.33% 17.17% 15.87% 29.74% 18.96% 2.97% -
  Horiz. % 270.43% 215.78% 184.16% 158.93% 122.50% 102.97% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,350 2,635 9,018 0 0 2,245 3,378 -14.17%
  YoY % -48.76% -70.78% 0.00% 0.00% 0.00% -33.53% -
  Horiz. % 39.97% 78.01% 266.94% 0.00% 0.00% 66.47% 100.00%
Div Payout % 5.55 % 12.52 % 39.38 % - % - % 50.77 % 118.16 % -39.92%
  YoY % -55.67% -68.21% 0.00% 0.00% 0.00% -57.03% -
  Horiz. % 4.70% 10.60% 33.33% 0.00% 0.00% 42.97% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 189,085 150,873 128,762 111,126 85,654 71,999 69,920 18.03%
  YoY % 25.33% 17.17% 15.87% 29.74% 18.96% 2.97% -
  Horiz. % 270.43% 215.78% 184.16% 158.93% 122.50% 102.97% 100.00%
NOSH 284,339 268,937 259,601 256,643 225,405 225,000 225,549 3.93%
  YoY % 5.73% 3.60% 1.15% 13.86% 0.18% -0.24% -
  Horiz. % 126.07% 119.24% 115.10% 113.79% 99.94% 99.76% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.65 % 9.17 % 11.05 % 6.15 % 14.15 % 4.15 % 2.31 % 26.89%
  YoY % 5.23% -17.01% 79.67% -56.54% 240.96% 79.65% -
  Horiz. % 417.75% 396.97% 478.35% 266.23% 612.55% 179.65% 100.00%
ROE 12.87 % 13.96 % 17.78 % 6.99 % 13.19 % 6.14 % 4.09 % 21.04%
  YoY % -7.81% -21.48% 154.36% -47.01% 114.82% 50.12% -
  Horiz. % 314.67% 341.32% 434.72% 170.90% 322.49% 150.12% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 113.89 107.06 113.29 63.39 58.78 59.74 52.69 13.70%
  YoY % 6.38% -5.50% 78.72% 7.84% -1.61% 13.38% -
  Horiz. % 216.15% 203.19% 215.01% 120.31% 111.56% 113.38% 100.00%
EPS 8.56 7.83 8.82 3.03 5.01 1.97 1.27 37.42%
  YoY % 9.32% -11.22% 191.09% -39.52% 154.31% 55.12% -
  Horiz. % 674.02% 616.54% 694.49% 238.58% 394.49% 155.12% 100.00%
DPS 0.47 0.98 3.50 0.00 0.00 1.00 1.50 -17.58%
  YoY % -52.04% -72.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 31.33% 65.33% 233.33% 0.00% 0.00% 66.67% 100.00%
NAPS 0.6650 0.5610 0.4960 0.4330 0.3800 0.3200 0.3100 13.56%
  YoY % 18.54% 13.10% 14.55% 13.95% 18.75% 3.23% -
  Horiz. % 214.52% 180.97% 160.00% 139.68% 122.58% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.51 96.48 98.54 54.51 44.39 45.04 39.82 18.18%
  YoY % 12.47% -2.09% 80.77% 22.80% -1.44% 13.11% -
  Horiz. % 272.50% 242.29% 247.46% 136.89% 111.48% 113.11% 100.00%
EPS 8.15 7.06 7.67 2.60 3.79 1.48 0.96 42.81%
  YoY % 15.44% -7.95% 195.00% -31.40% 156.08% 54.17% -
  Horiz. % 848.96% 735.42% 798.96% 270.83% 394.79% 154.17% 100.00%
DPS 0.45 0.88 3.02 0.00 0.00 0.75 1.13 -14.22%
  YoY % -48.86% -70.86% 0.00% 0.00% 0.00% -33.63% -
  Horiz. % 39.82% 77.88% 267.26% 0.00% 0.00% 66.37% 100.00%
NAPS 0.6336 0.5055 0.4315 0.3724 0.2870 0.2413 0.2343 18.03%
  YoY % 25.34% 17.15% 15.87% 29.76% 18.94% 2.99% -
  Horiz. % 270.42% 215.75% 184.17% 158.94% 122.49% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6900 0.8900 0.9450 0.3900 0.3000 0.2750 0.2400 -
P/RPS 0.61 0.83 0.83 0.62 0.51 0.46 0.46 4.81%
  YoY % -26.51% 0.00% 33.87% 21.57% 10.87% 0.00% -
  Horiz. % 132.61% 180.43% 180.43% 134.78% 110.87% 100.00% 100.00%
P/EPS 8.06 11.37 10.71 12.89 5.99 13.99 18.93 -13.26%
  YoY % -29.11% 6.16% -16.91% 115.19% -57.18% -26.10% -
  Horiz. % 42.58% 60.06% 56.58% 68.09% 31.64% 73.90% 100.00%
EY 12.40 8.80 9.33 7.76 16.71 7.15 5.28 15.28%
  YoY % 40.91% -5.68% 20.23% -53.56% 133.71% 35.42% -
  Horiz. % 234.85% 166.67% 176.70% 146.97% 316.48% 135.42% 100.00%
DY 0.69 1.10 3.70 0.00 0.00 3.63 6.25 -30.73%
  YoY % -37.27% -70.27% 0.00% 0.00% 0.00% -41.92% -
  Horiz. % 11.04% 17.60% 59.20% 0.00% 0.00% 58.08% 100.00%
P/NAPS 1.04 1.59 1.91 0.90 0.79 0.86 0.77 5.13%
  YoY % -34.59% -16.75% 112.22% 13.92% -8.14% 11.69% -
  Horiz. % 135.06% 206.49% 248.05% 116.88% 102.60% 111.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.7700 0.7750 1.0200 0.4350 0.3350 0.2850 0.2200 -
P/RPS 0.68 0.72 0.90 0.69 0.57 0.48 0.42 8.36%
  YoY % -5.56% -20.00% 30.43% 21.05% 18.75% 14.29% -
  Horiz. % 161.90% 171.43% 214.29% 164.29% 135.71% 114.29% 100.00%
P/EPS 9.00 9.90 11.56 14.38 6.68 14.50 17.36 -10.37%
  YoY % -9.09% -14.36% -19.61% 115.27% -53.93% -16.47% -
  Horiz. % 51.84% 57.03% 66.59% 82.83% 38.48% 83.53% 100.00%
EY 11.11 10.10 8.65 6.96 14.96 6.90 5.76 11.56%
  YoY % 10.00% 16.76% 24.28% -53.48% 116.81% 19.79% -
  Horiz. % 192.88% 175.35% 150.17% 120.83% 259.72% 119.79% 100.00%
DY 0.62 1.26 3.43 0.00 0.00 3.50 6.82 -32.93%
  YoY % -50.79% -63.27% 0.00% 0.00% 0.00% -48.68% -
  Horiz. % 9.09% 18.48% 50.29% 0.00% 0.00% 51.32% 100.00%
P/NAPS 1.16 1.38 2.06 1.00 0.88 0.89 0.71 8.52%
  YoY % -15.94% -33.01% 106.00% 13.64% -1.12% 25.35% -
  Horiz. % 163.38% 194.37% 290.14% 140.85% 123.94% 125.35% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers