[AWC] QoQ 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- 198.8%
YoY- 49.76%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
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 67,123 76,000 75,334 60,193 37,812 33,687 30,987 67.17%
PBT 10,101 12,188 8,861 7,146 2,129 2,107 1,410 270.28%
Tax -1,868 -2,587 -1,762 -1,737 -415 0 -642 103.41%
NP 8,233 9,601 7,099 5,409 1,714 2,107 768 384.08%
-
NP to SH 5,438 6,486 5,757 3,747 1,254 2,190 575 345.38%
-
Tax Rate 18.49% 21.23% 19.88% 24.31% 19.49% 0.00% 45.53% -
Total Cost 58,890 66,399 68,235 54,784 36,098 31,580 30,219 55.82%
-
Net Worth 123,779 119,383 115,907 111,126 93,826 90,986 84,038 29.36%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 2,584 3,837 - - - - -
Div Payout % - 39.84% 66.67% - - - - -
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 123,779 119,383 115,907 111,126 93,826 90,986 84,038 29.36%
NOSH 258,952 258,406 255,866 256,643 223,928 225,773 221,153 11.06%
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% 12.63% 9.42% 8.99% 4.53% 6.25% 2.48% -
ROE 4.39% 5.43% 4.97% 3.37% 1.34% 2.41% 0.68% -
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 25.92 29.41 29.44 23.45 16.89 14.92 14.01 50.53%
EPS 2.10 2.51 2.25 1.46 0.56 0.97 0.26 301.03%
DPS 0.00 1.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.462 0.453 0.433 0.419 0.403 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 19.87 22.50 22.30 17.82 11.19 9.97 9.17 67.21%
EPS 1.61 1.92 1.70 1.11 0.37 0.65 0.17 345.79%
DPS 0.00 0.76 1.14 0.00 0.00 0.00 0.00 -
NAPS 0.3664 0.3534 0.3431 0.329 0.2777 0.2693 0.2488 29.34%
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 3.03 2.74 1.53 1.66 2.31 2.41 3.25 -4.55%
P/EPS 37.38 32.07 20.00 26.71 69.64 37.11 175.00 -64.16%
EY 2.68 3.12 5.00 3.74 1.44 2.69 0.57 179.86%
DY 0.00 1.24 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.74 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 3.43 2.91 2.48 1.85 2.43 1.98 2.85 13.10%
P/EPS 42.38 34.06 32.44 29.79 73.21 30.41 153.85 -57.56%
EY 2.36 2.94 3.08 3.36 1.37 3.29 0.65 135.67%
DY 0.00 1.17 2.05 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