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 - 319,688
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 89.52 64.76 42.88 35.79 43.53 40.82 53.27 9.03%
  YoY % 38.23% 51.03% 19.81% -17.78% 6.64% -23.37% -
  Horiz. % 168.05% 121.57% 80.50% 67.19% 81.72% 76.63% 100.00%
EPS 6.94 4.05 3.64 0.66 1.55 1.78 2.49 18.61%
  YoY % 71.36% 11.26% 451.52% -57.42% -12.92% -28.51% -
  Horiz. % 278.71% 162.65% 146.18% 26.51% 62.25% 71.49% 100.00%
DPS 1.62 1.20 0.00 0.00 1.76 1.77 1.42 2.22%
  YoY % 35.00% 0.00% 0.00% 0.00% -0.56% 24.65% -
  Horiz. % 114.08% 84.51% 0.00% 0.00% 123.94% 124.65% 100.00%
NAPS 0.4204 0.3626 0.2629 0.2202 0.2178 0.2201 0.2197 11.41%
  YoY % 15.94% 37.92% 19.39% 1.10% -1.04% 0.18% -
  Horiz. % 191.35% 165.04% 119.66% 100.23% 99.14% 100.18% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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