[AWC] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -42.74%
YoY- -50.04%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 76,000 75,334 60,193 37,812 33,687 30,987 30,809 82.66%
PBT 12,188 8,861 7,146 2,129 2,107 1,410 5,270 74.97%
Tax -2,587 -1,762 -1,737 -415 0 -642 -267 355.11%
NP 9,601 7,099 5,409 1,714 2,107 768 5,003 54.48%
-
NP to SH 6,486 5,757 3,747 1,254 2,190 575 2,502 88.81%
-
Tax Rate 21.23% 19.88% 24.31% 19.49% 0.00% 45.53% 5.07% -
Total Cost 66,399 68,235 54,784 36,098 31,580 30,219 25,806 87.87%
-
Net Worth 119,383 115,907 111,126 93,826 90,986 84,038 85,654 24.80%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,584 3,837 - - - - - -
Div Payout % 39.84% 66.67% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,383 115,907 111,126 93,826 90,986 84,038 85,654 24.80%
NOSH 258,406 255,866 256,643 223,928 225,773 221,153 225,405 9.54%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.63% 9.42% 8.99% 4.53% 6.25% 2.48% 16.24% -
ROE 5.43% 4.97% 3.37% 1.34% 2.41% 0.68% 2.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.41 29.44 23.45 16.89 14.92 14.01 13.67 66.73%
EPS 2.51 2.25 1.46 0.56 0.97 0.26 1.11 72.36%
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.462 0.453 0.433 0.419 0.403 0.38 0.38 13.92%
Adjusted Per Share Value based on latest NOSH - 223,928
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.82 22.62 18.07 11.35 10.11 9.30 9.25 82.67%
EPS 1.95 1.73 1.12 0.38 0.66 0.17 0.75 89.19%
DPS 0.78 1.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.348 0.3336 0.2817 0.2732 0.2523 0.2572 24.78%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.805 0.45 0.39 0.39 0.36 0.455 0.30 -
P/RPS 2.74 1.53 1.66 2.31 2.41 3.25 2.19 16.12%
P/EPS 32.07 20.00 26.71 69.64 37.11 175.00 27.03 12.08%
EY 3.12 5.00 3.74 1.44 2.69 0.57 3.70 -10.75%
DY 1.24 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.99 0.90 0.93 0.89 1.20 0.79 69.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 -
Price 0.855 0.73 0.435 0.41 0.295 0.40 0.335 -
P/RPS 2.91 2.48 1.85 2.43 1.98 2.85 2.45 12.16%
P/EPS 34.06 32.44 29.79 73.21 30.41 153.85 30.18 8.40%
EY 2.94 3.08 3.36 1.37 3.29 0.65 3.31 -7.60%
DY 1.17 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.61 1.00 0.98 0.73 1.05 0.88 64.18%

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