Highlights

[AWC] YoY TTM Result on 2014-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -52.41%    YoY -     -57.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 286,184 207,026 137,073 114,422 139,155 130,504 170,300 9.03%
  YoY % 38.24% 51.03% 19.80% -17.77% 6.63% -23.37% -
  Horiz. % 168.05% 121.57% 80.49% 67.19% 81.71% 76.63% 100.00%
PBT 40,844 20,243 23,560 4,301 6,486 11,973 16,540 16.24%
  YoY % 101.77% -14.08% 447.78% -33.69% -45.83% -27.61% -
  Horiz. % 246.94% 122.39% 142.44% 26.00% 39.21% 72.39% 100.00%
Tax -8,949 -3,914 -4,008 -2,485 -1,167 -2,259 -1,729 31.49%
  YoY % -128.64% 2.35% -61.29% -112.94% 48.34% -30.65% -
  Horiz. % 517.58% 226.37% 231.81% 143.72% 67.50% 130.65% 100.00%
NP 31,895 16,329 19,552 1,816 5,319 9,714 14,811 13.62%
  YoY % 95.33% -16.48% 976.65% -65.86% -45.24% -34.41% -
  Horiz. % 215.35% 110.25% 132.01% 12.26% 35.91% 65.59% 100.00%
NP to SH 22,172 12,948 11,630 2,105 4,965 5,705 7,947 18.63%
  YoY % 71.24% 11.33% 452.49% -57.60% -12.97% -28.21% -
  Horiz. % 279.00% 162.93% 146.34% 26.49% 62.48% 71.79% 100.00%
Tax Rate 21.91 % 19.34 % 17.01 % 57.78 % 17.99 % 18.87 % 10.45 % 13.12%
  YoY % 13.29% 13.70% -70.56% 221.18% -4.66% 80.57% -
  Horiz. % 209.67% 185.07% 162.78% 552.92% 172.15% 180.57% 100.00%
Total Cost 254,289 190,697 117,521 112,606 133,836 120,790 155,489 8.54%
  YoY % 33.35% 62.27% 4.36% -15.86% 10.80% -22.32% -
  Horiz. % 163.54% 122.64% 75.58% 72.42% 86.07% 77.68% 100.00%
Net Worth 134,395 115,907 84,038 70,399 69,614 70,369 70,232 11.41%
  YoY % 15.95% 37.92% 19.37% 1.13% -1.07% 0.20% -
  Horiz. % 191.36% 165.03% 119.66% 100.24% 99.12% 100.20% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,180 3,837 0 0 5,623 5,652 4,528 2.27%
  YoY % 34.97% 0.00% 0.00% 0.00% -0.50% 24.83% -
  Horiz. % 114.40% 84.76% 0.00% 0.00% 124.20% 124.83% 100.00%
Div Payout % 23.36 % 29.64 % - % - % 113.27 % 99.08 % 56.98 % -13.80%
  YoY % -21.19% 0.00% 0.00% 0.00% 14.32% 73.89% -
  Horiz. % 41.00% 52.02% 0.00% 0.00% 198.79% 173.89% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 134,395 115,907 84,038 70,399 69,614 70,369 70,232 11.41%
  YoY % 15.95% 37.92% 19.37% 1.13% -1.07% 0.20% -
  Horiz. % 191.36% 165.03% 119.66% 100.24% 99.12% 100.20% 100.00%
NOSH 261,979 255,866 221,153 220,000 224,561 226,999 226,557 2.45%
  YoY % 2.39% 15.70% 0.52% -2.03% -1.07% 0.20% -
  Horiz. % 115.63% 112.94% 97.61% 97.11% 99.12% 100.20% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.14 % 7.89 % 14.26 % 1.59 % 3.82 % 7.44 % 8.70 % 4.20%
  YoY % 41.19% -44.67% 796.86% -58.38% -48.66% -14.48% -
  Horiz. % 128.05% 90.69% 163.91% 18.28% 43.91% 85.52% 100.00%
ROE 16.50 % 11.17 % 13.84 % 2.99 % 7.13 % 8.11 % 11.32 % 6.48%
  YoY % 47.72% -19.29% 362.88% -58.06% -12.08% -28.36% -
  Horiz. % 145.76% 98.67% 122.26% 26.41% 62.99% 71.64% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 109.24 80.91 61.98 52.01 61.97 57.49 75.17 6.42%
  YoY % 35.01% 30.54% 19.17% -16.07% 7.79% -23.52% -
  Horiz. % 145.32% 107.64% 82.45% 69.19% 82.44% 76.48% 100.00%
EPS 8.46 5.06 5.26 0.96 2.21 2.51 3.51 15.78%
  YoY % 67.19% -3.80% 447.92% -56.56% -11.95% -28.49% -
  Horiz. % 241.03% 144.16% 149.86% 27.35% 62.96% 71.51% 100.00%
DPS 2.00 1.50 0.00 0.00 2.50 2.50 2.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 100.00% 75.00% 0.00% 0.00% 125.00% 125.00% 100.00%
NAPS 0.5130 0.4530 0.3800 0.3200 0.3100 0.3100 0.3100 8.75%
  YoY % 13.25% 19.21% 18.75% 3.23% 0.00% 0.00% -
  Horiz. % 165.48% 146.13% 122.58% 103.23% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 95.89 69.37 45.93 38.34 46.63 43.73 57.06 9.03%
  YoY % 38.23% 51.03% 19.80% -17.78% 6.63% -23.36% -
  Horiz. % 168.05% 121.57% 80.49% 67.19% 81.72% 76.64% 100.00%
EPS 7.43 4.34 3.90 0.71 1.66 1.91 2.66 18.65%
  YoY % 71.20% 11.28% 449.30% -57.23% -13.09% -28.20% -
  Horiz. % 279.32% 163.16% 146.62% 26.69% 62.41% 71.80% 100.00%
DPS 1.74 1.29 0.00 0.00 1.88 1.89 1.52 2.28%
  YoY % 34.88% 0.00% 0.00% 0.00% -0.53% 24.34% -
  Horiz. % 114.47% 84.87% 0.00% 0.00% 123.68% 124.34% 100.00%
NAPS 0.4503 0.3884 0.2816 0.2359 0.2333 0.2358 0.2353 11.41%
  YoY % 15.94% 37.93% 19.37% 1.11% -1.06% 0.21% -
  Horiz. % 191.37% 165.07% 119.68% 100.25% 99.15% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.0400 0.4500 0.4550 0.2700 0.2300 0.2600 0.2600 -
P/RPS 0.95 0.56 0.73 0.52 0.37 0.45 0.35 18.09%
  YoY % 69.64% -23.29% 40.38% 40.54% -17.78% 28.57% -
  Horiz. % 271.43% 160.00% 208.57% 148.57% 105.71% 128.57% 100.00%
P/EPS 12.29 8.89 8.65 28.22 10.40 10.35 7.41 8.79%
  YoY % 38.25% 2.77% -69.35% 171.35% 0.48% 39.68% -
  Horiz. % 165.86% 119.97% 116.73% 380.84% 140.35% 139.68% 100.00%
EY 8.14 11.25 11.56 3.54 9.61 9.67 13.49 -8.07%
  YoY % -27.64% -2.68% 226.55% -63.16% -0.62% -28.32% -
  Horiz. % 60.34% 83.40% 85.69% 26.24% 71.24% 71.68% 100.00%
DY 1.92 3.33 0.00 0.00 10.87 9.62 7.69 -20.63%
  YoY % -42.34% 0.00% 0.00% 0.00% 12.99% 25.10% -
  Horiz. % 24.97% 43.30% 0.00% 0.00% 141.35% 125.10% 100.00%
P/NAPS 2.03 0.99 1.20 0.84 0.74 0.84 0.84 15.83%
  YoY % 105.05% -17.50% 42.86% 13.51% -11.90% 0.00% -
  Horiz. % 241.67% 117.86% 142.86% 100.00% 88.10% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 -
Price 1.0200 0.7300 0.4000 0.2650 0.2550 0.2500 0.2600 -
P/RPS 0.93 0.90 0.65 0.51 0.41 0.43 0.35 17.67%
  YoY % 3.33% 38.46% 27.45% 24.39% -4.65% 22.86% -
  Horiz. % 265.71% 257.14% 185.71% 145.71% 117.14% 122.86% 100.00%
P/EPS 12.05 14.43 7.61 27.70 11.53 9.95 7.41 8.43%
  YoY % -16.49% 89.62% -72.53% 140.24% 15.88% 34.28% -
  Horiz. % 162.62% 194.74% 102.70% 373.82% 155.60% 134.28% 100.00%
EY 8.30 6.93 13.15 3.61 8.67 10.05 13.49 -7.77%
  YoY % 19.77% -47.30% 264.27% -58.36% -13.73% -25.50% -
  Horiz. % 61.53% 51.37% 97.48% 26.76% 64.27% 74.50% 100.00%
DY 1.96 2.05 0.00 0.00 9.80 10.00 7.69 -20.36%
  YoY % -4.39% 0.00% 0.00% 0.00% -2.00% 30.04% -
  Horiz. % 25.49% 26.66% 0.00% 0.00% 127.44% 130.04% 100.00%
P/NAPS 1.99 1.61 1.05 0.83 0.82 0.81 0.84 15.44%
  YoY % 23.60% 53.33% 26.51% 1.22% 1.23% -3.57% -
  Horiz. % 236.90% 191.67% 125.00% 98.81% 97.62% 96.43% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers