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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 337,451 295,764 286,184 207,026 137,073 114,422 139,155 15.90%
  YoY % 14.09% 3.35% 38.24% 51.03% 19.80% -17.77% -
  Horiz. % 242.50% 212.54% 205.66% 148.77% 98.50% 82.23% 100.00%
PBT 40,315 36,696 40,844 20,243 23,560 4,301 6,486 35.58%
  YoY % 9.86% -10.16% 101.77% -14.08% 447.78% -33.69% -
  Horiz. % 621.57% 565.77% 629.73% 312.10% 363.24% 66.31% 100.00%
Tax -8,051 -8,304 -8,949 -3,914 -4,008 -2,485 -1,167 37.95%
  YoY % 3.05% 7.21% -128.64% 2.35% -61.29% -112.94% -
  Horiz. % 689.89% 711.57% 766.84% 335.39% 343.44% 212.94% 100.00%
NP 32,264 28,392 31,895 16,329 19,552 1,816 5,319 35.03%
  YoY % 13.64% -10.98% 95.33% -16.48% 976.65% -65.86% -
  Horiz. % 606.58% 533.78% 599.64% 306.99% 367.59% 34.14% 100.00%
NP to SH 24,403 22,883 22,172 12,948 11,630 2,105 4,965 30.38%
  YoY % 6.64% 3.21% 71.24% 11.33% 452.49% -57.60% -
  Horiz. % 491.50% 460.89% 446.57% 260.79% 234.24% 42.40% 100.00%
Tax Rate 19.97 % 22.63 % 21.91 % 19.34 % 17.01 % 57.78 % 17.99 % 1.75%
  YoY % -11.75% 3.29% 13.29% 13.70% -70.56% 221.18% -
  Horiz. % 111.01% 125.79% 121.79% 107.50% 94.55% 321.18% 100.00%
Total Cost 305,187 267,372 254,289 190,697 117,521 112,606 133,836 14.72%
  YoY % 14.14% 5.14% 33.35% 62.27% 4.36% -15.86% -
  Horiz. % 228.03% 199.78% 190.00% 142.49% 87.81% 84.14% 100.00%
Net Worth 200,373 154,591 134,395 115,907 84,038 70,399 69,614 19.26%
  YoY % 29.61% 15.03% 15.95% 37.92% 19.37% 1.13% -
  Horiz. % 287.83% 222.07% 193.06% 166.50% 120.72% 101.13% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 2,812 2,635 5,180 3,837 0 0 5,623 -10.90%
  YoY % 6.74% -49.13% 34.97% 0.00% 0.00% 0.00% -
  Horiz. % 50.02% 46.86% 92.11% 68.24% 0.00% 0.00% 100.00%
Div Payout % 11.53 % 11.52 % 23.36 % 29.64 % - % - % 113.27 % -31.66%
  YoY % 0.09% -50.68% -21.19% 0.00% 0.00% 0.00% -
  Horiz. % 10.18% 10.17% 20.62% 26.17% 0.00% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 200,373 154,591 134,395 115,907 84,038 70,399 69,614 19.26%
  YoY % 29.61% 15.03% 15.95% 37.92% 19.37% 1.13% -
  Horiz. % 287.83% 222.07% 193.06% 166.50% 120.72% 101.13% 100.00%
NOSH 292,516 269,793 261,979 255,866 221,153 220,000 224,561 4.50%
  YoY % 8.42% 2.98% 2.39% 15.70% 0.52% -2.03% -
  Horiz. % 130.26% 120.14% 116.66% 113.94% 98.48% 97.97% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.56 % 9.60 % 11.14 % 7.89 % 14.26 % 1.59 % 3.82 % 16.51%
  YoY % -0.42% -13.82% 41.19% -44.67% 796.86% -58.38% -
  Horiz. % 250.26% 251.31% 291.62% 206.54% 373.30% 41.62% 100.00%
ROE 12.18 % 14.80 % 16.50 % 11.17 % 13.84 % 2.99 % 7.13 % 9.33%
  YoY % -17.70% -10.30% 47.72% -19.29% 362.88% -58.06% -
  Horiz. % 170.83% 207.57% 231.42% 156.66% 194.11% 41.94% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 115.36 109.63 109.24 80.91 61.98 52.01 61.97 10.91%
  YoY % 5.23% 0.36% 35.01% 30.54% 19.17% -16.07% -
  Horiz. % 186.15% 176.91% 176.28% 130.56% 100.02% 83.93% 100.00%
EPS 8.34 8.48 8.46 5.06 5.26 0.96 2.21 24.76%
  YoY % -1.65% 0.24% 67.19% -3.80% 447.92% -56.56% -
  Horiz. % 377.38% 383.71% 382.81% 228.96% 238.01% 43.44% 100.00%
DPS 0.96 0.98 2.00 1.50 0.00 0.00 2.50 -14.74%
  YoY % -2.04% -51.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 38.40% 39.20% 80.00% 60.00% 0.00% 0.00% 100.00%
NAPS 0.6850 0.5730 0.5130 0.4530 0.3800 0.3200 0.3100 14.12%
  YoY % 19.55% 11.70% 13.25% 19.21% 18.75% 3.23% -
  Horiz. % 220.97% 184.84% 165.48% 146.13% 122.58% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 113.07 99.10 95.89 69.37 45.93 38.34 46.63 15.90%
  YoY % 14.10% 3.35% 38.23% 51.03% 19.80% -17.78% -
  Horiz. % 242.48% 212.52% 205.64% 148.77% 98.50% 82.22% 100.00%
EPS 8.18 7.67 7.43 4.34 3.90 0.71 1.66 30.43%
  YoY % 6.65% 3.23% 71.20% 11.28% 449.30% -57.23% -
  Horiz. % 492.77% 462.05% 447.59% 261.45% 234.94% 42.77% 100.00%
DPS 0.94 0.88 1.74 1.29 0.00 0.00 1.88 -10.91%
  YoY % 6.82% -49.43% 34.88% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 46.81% 92.55% 68.62% 0.00% 0.00% 100.00%
NAPS 0.6714 0.5180 0.4503 0.3884 0.2816 0.2359 0.2333 19.25%
  YoY % 29.61% 15.03% 15.94% 37.93% 19.37% 1.11% -
  Horiz. % 287.78% 222.03% 193.01% 166.48% 120.70% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7750 0.7550 1.0400 0.4500 0.4550 0.2700 0.2300 -
P/RPS 0.67 0.69 0.95 0.56 0.73 0.52 0.37 10.40%
  YoY % -2.90% -27.37% 69.64% -23.29% 40.38% 40.54% -
  Horiz. % 181.08% 186.49% 256.76% 151.35% 197.30% 140.54% 100.00%
P/EPS 9.29 8.90 12.29 8.89 8.65 28.22 10.40 -1.86%
  YoY % 4.38% -27.58% 38.25% 2.77% -69.35% 171.35% -
  Horiz. % 89.33% 85.58% 118.17% 85.48% 83.17% 271.35% 100.00%
EY 10.76 11.23 8.14 11.25 11.56 3.54 9.61 1.90%
  YoY % -4.19% 37.96% -27.64% -2.68% 226.55% -63.16% -
  Horiz. % 111.97% 116.86% 84.70% 117.07% 120.29% 36.84% 100.00%
DY 1.24 1.29 1.92 3.33 0.00 0.00 10.87 -30.35%
  YoY % -3.88% -32.81% -42.34% 0.00% 0.00% 0.00% -
  Horiz. % 11.41% 11.87% 17.66% 30.63% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.32 2.03 0.99 1.20 0.84 0.74 7.31%
  YoY % -14.39% -34.98% 105.05% -17.50% 42.86% 13.51% -
  Horiz. % 152.70% 178.38% 274.32% 133.78% 162.16% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 -
Price 0.7050 0.7400 1.0200 0.7300 0.4000 0.2650 0.2550 -
P/RPS 0.61 0.68 0.93 0.90 0.65 0.51 0.41 6.84%
  YoY % -10.29% -26.88% 3.33% 38.46% 27.45% 24.39% -
  Horiz. % 148.78% 165.85% 226.83% 219.51% 158.54% 124.39% 100.00%
P/EPS 8.45 8.72 12.05 14.43 7.61 27.70 11.53 -5.05%
  YoY % -3.10% -27.63% -16.49% 89.62% -72.53% 140.24% -
  Horiz. % 73.29% 75.63% 104.51% 125.15% 66.00% 240.24% 100.00%
EY 11.83 11.46 8.30 6.93 13.15 3.61 8.67 5.31%
  YoY % 3.23% 38.07% 19.77% -47.30% 264.27% -58.36% -
  Horiz. % 136.45% 132.18% 95.73% 79.93% 151.67% 41.64% 100.00%
DY 1.36 1.32 1.96 2.05 0.00 0.00 9.80 -28.04%
  YoY % 3.03% -32.65% -4.39% 0.00% 0.00% 0.00% -
  Horiz. % 13.88% 13.47% 20.00% 20.92% 0.00% 0.00% 100.00%
P/NAPS 1.03 1.29 1.99 1.61 1.05 0.83 0.82 3.87%
  YoY % -20.16% -35.18% 23.60% 53.33% 26.51% 1.22% -
  Horiz. % 125.61% 157.32% 242.68% 196.34% 128.05% 101.22% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers