[AWC] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 99.4%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 268,492 248,532 231,120 196,010 151,248 128,017 125,273 66.00%
PBT 40,404 30,045 24,182 18,550 8,516 12,824 14,052 101.81%
Tax -7,472 -6,450 -5,220 -4,304 -1,660 -1,108 -1,828 154.99%
NP 32,932 23,595 18,962 14,246 6,856 11,716 12,224 93.26%
-
NP to SH 21,752 17,127 14,344 10,002 5,016 8,082 7,448 103.91%
-
Tax Rate 18.49% 21.47% 21.59% 23.20% 19.49% 8.64% 13.01% -
Total Cost 235,560 224,937 212,157 181,764 144,392 116,301 113,049 62.92%
-
Net Worth 123,779 114,545 111,264 104,107 93,826 91,532 85,591 27.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,211 4,912 - - - - -
Div Payout % - 36.27% 34.25% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,779 114,545 111,264 104,107 93,826 91,532 85,591 27.79%
NOSH 258,952 248,472 245,616 240,432 223,928 225,449 225,241 9.71%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.27% 9.49% 8.20% 7.27% 4.53% 9.15% 9.76% -
ROE 17.57% 14.95% 12.89% 9.61% 5.35% 8.83% 8.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.68 100.02 94.10 81.52 67.54 56.78 55.62 51.29%
EPS 8.40 6.89 5.84 4.16 2.24 3.59 3.31 85.73%
DPS 0.00 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.461 0.453 0.433 0.419 0.406 0.38 16.47%
Adjusted Per Share Value based on latest NOSH - 256,643
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.48 73.57 68.42 58.02 44.77 37.90 37.08 66.01%
EPS 6.44 5.07 4.25 2.96 1.48 2.39 2.20 104.23%
DPS 0.00 1.84 1.45 0.00 0.00 0.00 0.00 -
NAPS 0.3664 0.3391 0.3294 0.3082 0.2777 0.271 0.2534 27.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.785 0.805 0.45 0.39 0.39 0.36 0.455 -
P/RPS 0.76 0.80 0.48 0.48 0.58 0.63 0.82 -4.92%
P/EPS 9.35 11.68 7.71 9.38 17.41 10.04 13.76 -22.65%
EY 10.70 8.56 12.98 10.67 5.74 9.96 7.27 29.29%
DY 0.00 3.11 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.75 0.99 0.90 0.93 0.89 1.20 23.08%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 -
Price 0.89 0.855 0.73 0.435 0.41 0.295 0.40 -
P/RPS 0.86 0.85 0.78 0.53 0.61 0.52 0.72 12.53%
P/EPS 10.60 12.40 12.50 10.46 18.30 8.23 12.10 -8.42%
EY 9.44 8.06 8.00 9.56 5.46 12.15 8.27 9.19%
DY 0.00 2.92 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.85 1.61 1.00 0.98 0.73 1.05 46.25%

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