Highlights

[AWC] YoY TTM Result on 2017-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -3.17%    YoY -     71.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 319,969 337,451 295,764 286,184 207,026 137,073 114,422 18.68%
  YoY % -5.18% 14.09% 3.35% 38.24% 51.03% 19.80% -
  Horiz. % 279.64% 294.92% 258.49% 250.11% 180.93% 119.80% 100.00%
PBT 23,867 40,315 36,696 40,844 20,243 23,560 4,301 33.02%
  YoY % -40.80% 9.86% -10.16% 101.77% -14.08% 447.78% -
  Horiz. % 554.92% 937.34% 853.20% 949.64% 470.66% 547.78% 100.00%
Tax -7,946 -8,051 -8,304 -8,949 -3,914 -4,008 -2,485 21.36%
  YoY % 1.30% 3.05% 7.21% -128.64% 2.35% -61.29% -
  Horiz. % 319.76% 323.98% 334.17% 360.12% 157.51% 161.29% 100.00%
NP 15,921 32,264 28,392 31,895 16,329 19,552 1,816 43.55%
  YoY % -50.65% 13.64% -10.98% 95.33% -16.48% 976.65% -
  Horiz. % 876.71% 1,776.65% 1,563.44% 1,756.33% 899.17% 1,076.65% 100.00%
NP to SH 11,136 24,403 22,883 22,172 12,948 11,630 2,105 31.97%
  YoY % -54.37% 6.64% 3.21% 71.24% 11.33% 452.49% -
  Horiz. % 529.03% 1,159.29% 1,087.08% 1,053.30% 615.11% 552.49% 100.00%
Tax Rate 33.29 % 19.97 % 22.63 % 21.91 % 19.34 % 17.01 % 57.78 % -8.77%
  YoY % 66.70% -11.75% 3.29% 13.29% 13.70% -70.56% -
  Horiz. % 57.62% 34.56% 39.17% 37.92% 33.47% 29.44% 100.00%
Total Cost 304,048 305,187 267,372 254,289 190,697 117,521 112,606 17.99%
  YoY % -0.37% 14.14% 5.14% 33.35% 62.27% 4.36% -
  Horiz. % 270.01% 271.02% 237.44% 225.82% 169.35% 104.36% 100.00%
Net Worth 205,406 200,373 154,591 134,395 115,907 84,038 70,399 19.52%
  YoY % 2.51% 29.61% 15.03% 15.95% 37.92% 19.37% -
  Horiz. % 291.77% 284.62% 219.59% 190.90% 164.64% 119.37% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 4,404 2,812 2,635 5,180 3,837 0 0 -
  YoY % 56.58% 6.74% -49.13% 34.97% 0.00% 0.00% -
  Horiz. % 114.75% 73.29% 68.66% 134.97% 100.00% - -
Div Payout % 39.55 % 11.53 % 11.52 % 23.36 % 29.64 % - % - % -
  YoY % 243.02% 0.09% -50.68% -21.19% 0.00% 0.00% -
  Horiz. % 133.43% 38.90% 38.87% 78.81% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 205,406 200,373 154,591 134,395 115,907 84,038 70,399 19.52%
  YoY % 2.51% 29.61% 15.03% 15.95% 37.92% 19.37% -
  Horiz. % 291.77% 284.62% 219.59% 190.90% 164.64% 119.37% 100.00%
NOSH 294,279 292,516 269,793 261,979 255,866 221,153 220,000 4.96%
  YoY % 0.60% 8.42% 2.98% 2.39% 15.70% 0.52% -
  Horiz. % 133.76% 132.96% 122.63% 119.08% 116.30% 100.52% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.98 % 9.56 % 9.60 % 11.14 % 7.89 % 14.26 % 1.59 % 20.94%
  YoY % -47.91% -0.42% -13.82% 41.19% -44.67% 796.86% -
  Horiz. % 313.21% 601.26% 603.77% 700.63% 496.23% 896.86% 100.00%
ROE 5.42 % 12.18 % 14.80 % 16.50 % 11.17 % 13.84 % 2.99 % 10.41%
  YoY % -55.50% -17.70% -10.30% 47.72% -19.29% 362.88% -
  Horiz. % 181.27% 407.36% 494.98% 551.84% 373.58% 462.88% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 108.73 115.36 109.63 109.24 80.91 61.98 52.01 13.07%
  YoY % -5.75% 5.23% 0.36% 35.01% 30.54% 19.17% -
  Horiz. % 209.06% 221.80% 210.79% 210.04% 155.57% 119.17% 100.00%
EPS 3.78 8.34 8.48 8.46 5.06 5.26 0.96 25.64%
  YoY % -54.68% -1.65% 0.24% 67.19% -3.80% 447.92% -
  Horiz. % 393.75% 868.75% 883.33% 881.25% 527.08% 547.92% 100.00%
DPS 1.50 0.96 0.98 2.00 1.50 0.00 0.00 -
  YoY % 56.25% -2.04% -51.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 64.00% 65.33% 133.33% 100.00% - -
NAPS 0.6980 0.6850 0.5730 0.5130 0.4530 0.3800 0.3200 13.87%
  YoY % 1.90% 19.55% 11.70% 13.25% 19.21% 18.75% -
  Horiz. % 218.13% 214.06% 179.06% 160.31% 141.56% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,254
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 106.92 112.76 98.83 95.63 69.18 45.80 38.24 18.67%
  YoY % -5.18% 14.09% 3.35% 38.23% 51.05% 19.77% -
  Horiz. % 279.60% 294.87% 258.45% 250.08% 180.91% 119.77% 100.00%
EPS 3.72 8.15 7.65 7.41 4.33 3.89 0.70 32.07%
  YoY % -54.36% 6.54% 3.24% 71.13% 11.31% 455.71% -
  Horiz. % 531.43% 1,164.29% 1,092.86% 1,058.57% 618.57% 555.71% 100.00%
DPS 1.47 0.94 0.88 1.73 1.28 0.00 0.00 -
  YoY % 56.38% 6.82% -49.13% 35.16% 0.00% 0.00% -
  Horiz. % 114.84% 73.44% 68.75% 135.16% 100.00% - -
NAPS 0.6864 0.6696 0.5166 0.4491 0.3873 0.2808 0.2353 19.51%
  YoY % 2.51% 29.62% 15.03% 15.96% 37.93% 19.34% -
  Horiz. % 291.71% 284.57% 219.55% 190.86% 164.60% 119.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2900 0.7750 0.7550 1.0400 0.4500 0.4550 0.2700 -
P/RPS 0.27 0.67 0.69 0.95 0.56 0.73 0.52 -10.34%
  YoY % -59.70% -2.90% -27.37% 69.64% -23.29% 40.38% -
  Horiz. % 51.92% 128.85% 132.69% 182.69% 107.69% 140.38% 100.00%
P/EPS 7.66 9.29 8.90 12.29 8.89 8.65 28.22 -19.52%
  YoY % -17.55% 4.38% -27.58% 38.25% 2.77% -69.35% -
  Horiz. % 27.14% 32.92% 31.54% 43.55% 31.50% 30.65% 100.00%
EY 13.05 10.76 11.23 8.14 11.25 11.56 3.54 24.26%
  YoY % 21.28% -4.19% 37.96% -27.64% -2.68% 226.55% -
  Horiz. % 368.64% 303.95% 317.23% 229.94% 317.80% 326.55% 100.00%
DY 5.17 1.24 1.29 1.92 3.33 0.00 0.00 -
  YoY % 316.94% -3.88% -32.81% -42.34% 0.00% 0.00% -
  Horiz. % 155.26% 37.24% 38.74% 57.66% 100.00% - -
P/NAPS 0.42 1.13 1.32 2.03 0.99 1.20 0.84 -10.90%
  YoY % -62.83% -14.39% -34.98% 105.05% -17.50% 42.86% -
  Horiz. % 50.00% 134.52% 157.14% 241.67% 117.86% 142.86% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 -
Price 0.4700 0.7050 0.7400 1.0200 0.7300 0.4000 0.2650 -
P/RPS 0.43 0.61 0.68 0.93 0.90 0.65 0.51 -2.80%
  YoY % -29.51% -10.29% -26.88% 3.33% 38.46% 27.45% -
  Horiz. % 84.31% 119.61% 133.33% 182.35% 176.47% 127.45% 100.00%
P/EPS 12.42 8.45 8.72 12.05 14.43 7.61 27.70 -12.50%
  YoY % 46.98% -3.10% -27.63% -16.49% 89.62% -72.53% -
  Horiz. % 44.84% 30.51% 31.48% 43.50% 52.09% 27.47% 100.00%
EY 8.05 11.83 11.46 8.30 6.93 13.15 3.61 14.29%
  YoY % -31.95% 3.23% 38.07% 19.77% -47.30% 264.27% -
  Horiz. % 222.99% 327.70% 317.45% 229.92% 191.97% 364.27% 100.00%
DY 3.19 1.36 1.32 1.96 2.05 0.00 0.00 -
  YoY % 134.56% 3.03% -32.65% -4.39% 0.00% 0.00% -
  Horiz. % 155.61% 66.34% 64.39% 95.61% 100.00% - -
P/NAPS 0.67 1.03 1.29 1.99 1.61 1.05 0.83 -3.50%
  YoY % -34.95% -20.16% -35.18% 23.60% 53.33% 26.51% -
  Horiz. % 80.72% 124.10% 155.42% 239.76% 193.98% 126.51% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS