[AWC] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 44.42%
YoY- 617.14%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,017 125,273 125,938 128,640 119,506 101,936 100,094 17.87%
PBT 12,824 14,052 18,258 15,440 13,753 1,185 1,036 437.58%
Tax -1,108 -1,828 -1,458 -1,848 -3,793 -1,419 -1,326 -11.31%
NP 11,716 12,224 16,800 13,592 9,960 -234 -290 -
-
NP to SH 8,082 7,448 10,022 10,040 6,952 1,509 1,780 174.95%
-
Tax Rate 8.64% 13.01% 7.99% 11.97% 27.58% 119.75% 127.99% -
Total Cost 116,301 113,049 109,138 115,048 109,546 102,170 100,384 10.33%
-
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
NOSH 225,449 225,241 225,720 226,126 225,628 226,399 228,205 -0.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.15% 9.76% 13.34% 10.57% 8.33% -0.23% -0.29% -
ROE 8.83% 8.70% 11.68% 12.33% 8.78% 2.08% 2.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.78 55.62 55.79 56.89 52.97 45.02 43.86 18.83%
EPS 3.59 3.31 4.44 4.44 3.09 0.67 0.78 177.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.38 0.38 0.36 0.351 0.32 0.32 17.24%
Adjusted Per Share Value based on latest NOSH - 226,126
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.37 37.54 37.74 38.55 35.82 30.55 30.00 17.88%
EPS 2.42 2.23 3.00 3.01 2.08 0.45 0.53 175.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.2565 0.2571 0.244 0.2373 0.2171 0.2189 16.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.455 0.30 0.36 0.265 0.27 0.275 -
P/RPS 0.63 0.82 0.54 0.63 0.50 0.60 0.63 0.00%
P/EPS 10.04 13.76 6.76 8.11 8.60 40.50 35.26 -56.81%
EY 9.96 7.27 14.80 12.33 11.63 2.47 2.84 131.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.20 0.79 1.00 0.75 0.84 0.86 2.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.295 0.40 0.335 0.355 0.295 0.265 0.285 -
P/RPS 0.52 0.72 0.60 0.62 0.56 0.59 0.65 -13.85%
P/EPS 8.23 12.10 7.55 8.00 9.57 39.75 36.54 -63.08%
EY 12.15 8.27 13.25 12.51 10.44 2.52 2.74 170.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.05 0.88 0.99 0.84 0.83 0.89 -12.40%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment