Highlights

[AWC] YoY TTM Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     2.95%    YoY -     452.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 295,764 286,184 207,026 137,073 114,422 139,155 130,504 14.60%
  YoY % 3.35% 38.24% 51.03% 19.80% -17.77% 6.63% -
  Horiz. % 226.63% 219.29% 158.64% 105.03% 87.68% 106.63% 100.00%
PBT 36,696 40,844 20,243 23,560 4,301 6,486 11,973 20.51%
  YoY % -10.16% 101.77% -14.08% 447.78% -33.69% -45.83% -
  Horiz. % 306.49% 341.13% 169.07% 196.78% 35.92% 54.17% 100.00%
Tax -8,304 -8,949 -3,914 -4,008 -2,485 -1,167 -2,259 24.22%
  YoY % 7.21% -128.64% 2.35% -61.29% -112.94% 48.34% -
  Horiz. % 367.60% 396.15% 173.26% 177.42% 110.00% 51.66% 100.00%
NP 28,392 31,895 16,329 19,552 1,816 5,319 9,714 19.56%
  YoY % -10.98% 95.33% -16.48% 976.65% -65.86% -45.24% -
  Horiz. % 292.28% 328.34% 168.10% 201.28% 18.69% 54.76% 100.00%
NP to SH 22,883 22,172 12,948 11,630 2,105 4,965 5,705 26.04%
  YoY % 3.21% 71.24% 11.33% 452.49% -57.60% -12.97% -
  Horiz. % 401.10% 388.64% 226.96% 203.86% 36.90% 87.03% 100.00%
Tax Rate 22.63 % 21.91 % 19.34 % 17.01 % 57.78 % 17.99 % 18.87 % 3.07%
  YoY % 3.29% 13.29% 13.70% -70.56% 221.18% -4.66% -
  Horiz. % 119.93% 116.11% 102.49% 90.14% 306.20% 95.34% 100.00%
Total Cost 267,372 254,289 190,697 117,521 112,606 133,836 120,790 14.15%
  YoY % 5.14% 33.35% 62.27% 4.36% -15.86% 10.80% -
  Horiz. % 221.35% 210.52% 157.87% 97.29% 93.22% 110.80% 100.00%
Net Worth 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.01%
  YoY % 15.03% 15.95% 37.92% 19.37% 1.13% -1.07% -
  Horiz. % 219.68% 190.98% 164.71% 119.42% 100.04% 98.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,635 5,180 3,837 0 0 5,623 5,652 -11.94%
  YoY % -49.13% 34.97% 0.00% 0.00% 0.00% -0.50% -
  Horiz. % 46.62% 91.65% 67.90% 0.00% 0.00% 99.50% 100.00%
Div Payout % 11.52 % 23.36 % 29.64 % - % - % 113.27 % 99.08 % -30.13%
  YoY % -50.68% -21.19% 0.00% 0.00% 0.00% 14.32% -
  Horiz. % 11.63% 23.58% 29.92% 0.00% 0.00% 114.32% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.01%
  YoY % 15.03% 15.95% 37.92% 19.37% 1.13% -1.07% -
  Horiz. % 219.68% 190.98% 164.71% 119.42% 100.04% 98.93% 100.00%
NOSH 269,793 261,979 255,866 221,153 220,000 224,561 226,999 2.92%
  YoY % 2.98% 2.39% 15.70% 0.52% -2.03% -1.07% -
  Horiz. % 118.85% 115.41% 112.72% 97.42% 96.92% 98.93% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.60 % 11.14 % 7.89 % 14.26 % 1.59 % 3.82 % 7.44 % 4.34%
  YoY % -13.82% 41.19% -44.67% 796.86% -58.38% -48.66% -
  Horiz. % 129.03% 149.73% 106.05% 191.67% 21.37% 51.34% 100.00%
ROE 14.80 % 16.50 % 11.17 % 13.84 % 2.99 % 7.13 % 8.11 % 10.54%
  YoY % -10.30% 47.72% -19.29% 362.88% -58.06% -12.08% -
  Horiz. % 182.49% 203.45% 137.73% 170.65% 36.87% 87.92% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.63 109.24 80.91 61.98 52.01 61.97 57.49 11.35%
  YoY % 0.36% 35.01% 30.54% 19.17% -16.07% 7.79% -
  Horiz. % 190.69% 190.02% 140.74% 107.81% 90.47% 107.79% 100.00%
EPS 8.48 8.46 5.06 5.26 0.96 2.21 2.51 22.48%
  YoY % 0.24% 67.19% -3.80% 447.92% -56.56% -11.95% -
  Horiz. % 337.85% 337.05% 201.59% 209.56% 38.25% 88.05% 100.00%
DPS 0.98 2.00 1.50 0.00 0.00 2.50 2.50 -14.45%
  YoY % -51.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.20% 80.00% 60.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 0.3100 10.78%
  YoY % 11.70% 13.25% 19.21% 18.75% 3.23% 0.00% -
  Horiz. % 184.84% 165.48% 146.13% 122.58% 103.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,831
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 98.97 95.77 69.28 45.87 38.29 46.57 43.67 14.60%
  YoY % 3.34% 38.24% 51.04% 19.80% -17.78% 6.64% -
  Horiz. % 226.63% 219.30% 158.64% 105.04% 87.68% 106.64% 100.00%
EPS 7.66 7.42 4.33 3.89 0.70 1.66 1.91 26.03%
  YoY % 3.23% 71.36% 11.31% 455.71% -57.83% -13.09% -
  Horiz. % 401.05% 388.48% 226.70% 203.66% 36.65% 86.91% 100.00%
DPS 0.88 1.73 1.28 0.00 0.00 1.88 1.89 -11.96%
  YoY % -49.13% 35.16% 0.00% 0.00% 0.00% -0.53% -
  Horiz. % 46.56% 91.53% 67.72% 0.00% 0.00% 99.47% 100.00%
NAPS 0.5173 0.4497 0.3879 0.2812 0.2356 0.2330 0.2355 14.01%
  YoY % 15.03% 15.93% 37.94% 19.35% 1.12% -1.06% -
  Horiz. % 219.66% 190.96% 164.71% 119.41% 100.04% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 0.2600 -
P/RPS 0.69 0.95 0.56 0.73 0.52 0.37 0.45 7.38%
  YoY % -27.37% 69.64% -23.29% 40.38% 40.54% -17.78% -
  Horiz. % 153.33% 211.11% 124.44% 162.22% 115.56% 82.22% 100.00%
P/EPS 8.90 12.29 8.89 8.65 28.22 10.40 10.35 -2.48%
  YoY % -27.58% 38.25% 2.77% -69.35% 171.35% 0.48% -
  Horiz. % 85.99% 118.74% 85.89% 83.57% 272.66% 100.48% 100.00%
EY 11.23 8.14 11.25 11.56 3.54 9.61 9.67 2.52%
  YoY % 37.96% -27.64% -2.68% 226.55% -63.16% -0.62% -
  Horiz. % 116.13% 84.18% 116.34% 119.54% 36.61% 99.38% 100.00%
DY 1.29 1.92 3.33 0.00 0.00 10.87 9.62 -28.45%
  YoY % -32.81% -42.34% 0.00% 0.00% 0.00% 12.99% -
  Horiz. % 13.41% 19.96% 34.62% 0.00% 0.00% 112.99% 100.00%
P/NAPS 1.32 2.03 0.99 1.20 0.84 0.74 0.84 7.82%
  YoY % -34.98% 105.05% -17.50% 42.86% 13.51% -11.90% -
  Horiz. % 157.14% 241.67% 117.86% 142.86% 100.00% 88.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 -
Price 0.7400 1.0200 0.7300 0.4000 0.2650 0.2550 0.2500 -
P/RPS 0.68 0.93 0.90 0.65 0.51 0.41 0.43 7.93%
  YoY % -26.88% 3.33% 38.46% 27.45% 24.39% -4.65% -
  Horiz. % 158.14% 216.28% 209.30% 151.16% 118.60% 95.35% 100.00%
P/EPS 8.72 12.05 14.43 7.61 27.70 11.53 9.95 -2.17%
  YoY % -27.63% -16.49% 89.62% -72.53% 140.24% 15.88% -
  Horiz. % 87.64% 121.11% 145.03% 76.48% 278.39% 115.88% 100.00%
EY 11.46 8.30 6.93 13.15 3.61 8.67 10.05 2.21%
  YoY % 38.07% 19.77% -47.30% 264.27% -58.36% -13.73% -
  Horiz. % 114.03% 82.59% 68.96% 130.85% 35.92% 86.27% 100.00%
DY 1.32 1.96 2.05 0.00 0.00 9.80 10.00 -28.63%
  YoY % -32.65% -4.39% 0.00% 0.00% 0.00% -2.00% -
  Horiz. % 13.20% 19.60% 20.50% 0.00% 0.00% 98.00% 100.00%
P/NAPS 1.29 1.99 1.61 1.05 0.83 0.82 0.81 8.06%
  YoY % -35.18% 23.60% 53.33% 26.51% 1.22% 1.23% -
  Horiz. % 159.26% 245.68% 198.77% 129.63% 102.47% 101.23% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers