Highlights

[AWC] YoY TTM Result on 2018-12-31 [#2]

Stock [AWC]: AWC BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     8.68%    YoY -     15.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 337,023 323,846 287,934 294,096 162,679 132,492 134,405 16.55%
  YoY % 4.07% 12.47% -2.10% 80.78% 22.78% -1.42% -
  Horiz. % 250.75% 240.95% 214.23% 218.81% 121.04% 98.58% 100.00%
PBT 29,566 39,365 34,716 40,504 12,792 22,521 8,442 23.22%
  YoY % -24.89% 13.39% -14.29% 216.64% -43.20% 166.77% -
  Horiz. % 350.23% 466.30% 411.23% 479.79% 151.53% 266.77% 100.00%
Tax -9,190 -8,099 -8,324 -8,019 -2,794 -3,768 -2,866 21.42%
  YoY % -13.47% 2.70% -3.80% -187.01% 25.85% -31.47% -
  Horiz. % 320.66% 282.59% 290.44% 279.80% 97.49% 131.47% 100.00%
NP 20,376 31,266 26,392 32,485 9,998 18,753 5,576 24.10%
  YoY % -34.83% 18.47% -18.76% 224.91% -46.69% 236.32% -
  Horiz. % 365.42% 560.72% 473.31% 582.59% 179.30% 336.32% 100.00%
NP to SH 14,004 24,329 21,056 22,899 7,766 11,297 4,423 21.17%
  YoY % -42.44% 15.54% -8.05% 194.86% -31.26% 155.41% -
  Horiz. % 316.62% 550.06% 476.06% 517.73% 175.58% 255.41% 100.00%
Tax Rate 31.08 % 20.57 % 23.98 % 19.80 % 21.84 % 16.73 % 33.95 % -1.46%
  YoY % 51.09% -14.22% 21.11% -9.34% 30.54% -50.72% -
  Horiz. % 91.55% 60.59% 70.63% 58.32% 64.33% 49.28% 100.00%
Total Cost 316,647 292,580 261,542 261,611 152,681 113,739 128,829 16.16%
  YoY % 8.23% 11.87% -0.03% 71.34% 34.24% -11.71% -
  Horiz. % 245.79% 227.11% 203.01% 203.07% 118.51% 88.29% 100.00%
Net Worth 202,893 189,085 150,873 128,762 111,126 85,654 71,999 18.84%
  YoY % 7.30% 25.33% 17.17% 15.87% 29.74% 18.96% -
  Horiz. % 281.80% 262.62% 209.55% 178.84% 154.34% 118.96% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,866 1,350 2,635 9,018 0 0 2,245 17.35%
  YoY % 334.49% -48.76% -70.78% 0.00% 0.00% 0.00% -
  Horiz. % 261.26% 60.13% 117.35% 401.59% 0.00% 0.00% 100.00%
Div Payout % 41.89 % 5.55 % 12.52 % 39.38 % - % - % 50.77 % -3.15%
  YoY % 654.77% -55.67% -68.21% 0.00% 0.00% 0.00% -
  Horiz. % 82.51% 10.93% 24.66% 77.57% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,893 189,085 150,873 128,762 111,126 85,654 71,999 18.84%
  YoY % 7.30% 25.33% 17.17% 15.87% 29.74% 18.96% -
  Horiz. % 281.80% 262.62% 209.55% 178.84% 154.34% 118.96% 100.00%
NOSH 294,903 284,339 268,937 259,601 256,643 225,405 225,000 4.61%
  YoY % 3.72% 5.73% 3.60% 1.15% 13.86% 0.18% -
  Horiz. % 131.07% 126.37% 119.53% 115.38% 114.06% 100.18% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.05 % 9.65 % 9.17 % 11.05 % 6.15 % 14.15 % 4.15 % 6.48%
  YoY % -37.31% 5.23% -17.01% 79.67% -56.54% 240.96% -
  Horiz. % 145.78% 232.53% 220.96% 266.27% 148.19% 340.96% 100.00%
ROE 6.90 % 12.87 % 13.96 % 17.78 % 6.99 % 13.19 % 6.14 % 1.96%
  YoY % -46.39% -7.81% -21.48% 154.36% -47.01% 114.82% -
  Horiz. % 112.38% 209.61% 227.36% 289.58% 113.84% 214.82% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 114.28 113.89 107.06 113.29 63.39 58.78 59.74 11.41%
  YoY % 0.34% 6.38% -5.50% 78.72% 7.84% -1.61% -
  Horiz. % 191.30% 190.64% 179.21% 189.64% 106.11% 98.39% 100.00%
EPS 4.75 8.56 7.83 8.82 3.03 5.01 1.97 15.79%
  YoY % -44.51% 9.32% -11.22% 191.09% -39.52% 154.31% -
  Horiz. % 241.12% 434.52% 397.46% 447.72% 153.81% 254.31% 100.00%
DPS 2.00 0.47 0.98 3.50 0.00 0.00 1.00 12.24%
  YoY % 325.53% -52.04% -72.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 47.00% 98.00% 350.00% 0.00% 0.00% 100.00%
NAPS 0.6880 0.6650 0.5610 0.4960 0.4330 0.3800 0.3200 13.60%
  YoY % 3.46% 18.54% 13.10% 14.55% 13.95% 18.75% -
  Horiz. % 215.00% 207.81% 175.31% 155.00% 135.31% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 112.75 108.34 96.33 98.39 54.42 44.33 44.97 16.55%
  YoY % 4.07% 12.47% -2.09% 80.80% 22.76% -1.42% -
  Horiz. % 250.72% 240.92% 214.21% 218.79% 121.01% 98.58% 100.00%
EPS 4.69 8.14 7.04 7.66 2.60 3.78 1.48 21.18%
  YoY % -42.38% 15.63% -8.09% 194.62% -31.22% 155.41% -
  Horiz. % 316.89% 550.00% 475.68% 517.57% 175.68% 255.41% 100.00%
DPS 1.96 0.45 0.88 3.02 0.00 0.00 0.75 17.35%
  YoY % 335.56% -48.86% -70.86% 0.00% 0.00% 0.00% -
  Horiz. % 261.33% 60.00% 117.33% 402.67% 0.00% 0.00% 100.00%
NAPS 0.6788 0.6326 0.5047 0.4308 0.3718 0.2866 0.2409 18.84%
  YoY % 7.30% 25.34% 17.15% 15.87% 29.73% 18.97% -
  Horiz. % 281.78% 262.60% 209.51% 178.83% 154.34% 118.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6000 0.6900 0.8900 0.9450 0.3900 0.3000 0.2750 -
P/RPS 0.53 0.61 0.83 0.83 0.62 0.51 0.46 2.39%
  YoY % -13.11% -26.51% 0.00% 33.87% 21.57% 10.87% -
  Horiz. % 115.22% 132.61% 180.43% 180.43% 134.78% 110.87% 100.00%
P/EPS 12.64 8.06 11.37 10.71 12.89 5.99 13.99 -1.68%
  YoY % 56.82% -29.11% 6.16% -16.91% 115.19% -57.18% -
  Horiz. % 90.35% 57.61% 81.27% 76.55% 92.14% 42.82% 100.00%
EY 7.91 12.40 8.80 9.33 7.76 16.71 7.15 1.70%
  YoY % -36.21% 40.91% -5.68% 20.23% -53.56% 133.71% -
  Horiz. % 110.63% 173.43% 123.08% 130.49% 108.53% 233.71% 100.00%
DY 3.33 0.69 1.10 3.70 0.00 0.00 3.63 -1.43%
  YoY % 382.61% -37.27% -70.27% 0.00% 0.00% 0.00% -
  Horiz. % 91.74% 19.01% 30.30% 101.93% 0.00% 0.00% 100.00%
P/NAPS 0.87 1.04 1.59 1.91 0.90 0.79 0.86 0.19%
  YoY % -16.35% -34.59% -16.75% 112.22% 13.92% -8.14% -
  Horiz. % 101.16% 120.93% 184.88% 222.09% 104.65% 91.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.5200 0.7700 0.7750 1.0200 0.4350 0.3350 0.2850 -
P/RPS 0.46 0.68 0.72 0.90 0.69 0.57 0.48 -0.71%
  YoY % -32.35% -5.56% -20.00% 30.43% 21.05% 18.75% -
  Horiz. % 95.83% 141.67% 150.00% 187.50% 143.75% 118.75% 100.00%
P/EPS 10.95 9.00 9.90 11.56 14.38 6.68 14.50 -4.57%
  YoY % 21.67% -9.09% -14.36% -19.61% 115.27% -53.93% -
  Horiz. % 75.52% 62.07% 68.28% 79.72% 99.17% 46.07% 100.00%
EY 9.13 11.11 10.10 8.65 6.96 14.96 6.90 4.78%
  YoY % -17.82% 10.00% 16.76% 24.28% -53.48% 116.81% -
  Horiz. % 132.32% 161.01% 146.38% 125.36% 100.87% 216.81% 100.00%
DY 3.85 0.62 1.26 3.43 0.00 0.00 3.50 1.60%
  YoY % 520.97% -50.79% -63.27% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 17.71% 36.00% 98.00% 0.00% 0.00% 100.00%
P/NAPS 0.76 1.16 1.38 2.06 1.00 0.88 0.89 -2.60%
  YoY % -34.48% -15.94% -33.01% 106.00% 13.64% -1.12% -
  Horiz. % 85.39% 130.34% 155.06% 231.46% 112.36% 98.88% 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
 
 

215  284  458  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 ARMADA 0.1850.00 
 VC 0.075+0.015 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.475+0.005 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers