[AWC] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 53.64%
YoY- 901.22%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 75,639 67,123 76,000 75,334 60,193 37,812 33,687 71.05%
PBT 9,354 10,101 12,188 8,861 7,146 2,129 2,107 168.90%
Tax -1,802 -1,868 -2,587 -1,762 -1,737 -415 0 -
NP 7,552 8,233 9,601 7,099 5,409 1,714 2,107 133.30%
-
NP to SH 5,218 5,438 6,486 5,757 3,747 1,254 2,190 77.92%
-
Tax Rate 19.26% 18.49% 21.23% 19.88% 24.31% 19.49% 0.00% -
Total Cost 68,087 58,890 66,399 68,235 54,784 36,098 31,580 66.50%
-
Net Worth 128,762 123,779 119,383 115,907 111,126 93,826 90,986 25.91%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,596 - 2,584 3,837 - - - -
Div Payout % 49.75% - 39.84% 66.67% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,762 123,779 119,383 115,907 111,126 93,826 90,986 25.91%
NOSH 259,601 258,952 258,406 255,866 256,643 223,928 225,773 9.70%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.98% 12.27% 12.63% 9.42% 8.99% 4.53% 6.25% -
ROE 4.05% 4.39% 5.43% 4.97% 3.37% 1.34% 2.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.14 25.92 29.41 29.44 23.45 16.89 14.92 55.93%
EPS 2.01 2.10 2.51 2.25 1.46 0.56 0.97 62.17%
DPS 1.00 0.00 1.00 1.50 0.00 0.00 0.00 -
NAPS 0.496 0.478 0.462 0.453 0.433 0.419 0.403 14.77%
Adjusted Per Share Value based on latest NOSH - 255,866
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.71 20.15 22.82 22.62 18.07 11.35 10.11 71.09%
EPS 1.57 1.63 1.95 1.73 1.12 0.38 0.66 77.73%
DPS 0.78 0.00 0.78 1.15 0.00 0.00 0.00 -
NAPS 0.3866 0.3716 0.3584 0.348 0.3336 0.2817 0.2732 25.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.945 0.785 0.805 0.45 0.39 0.39 0.36 -
P/RPS 3.24 3.03 2.74 1.53 1.66 2.31 2.41 21.70%
P/EPS 47.01 37.38 32.07 20.00 26.71 69.64 37.11 16.99%
EY 2.13 2.68 3.12 5.00 3.74 1.44 2.69 -14.35%
DY 1.06 0.00 1.24 3.33 0.00 0.00 0.00 -
P/NAPS 1.91 1.64 1.74 0.99 0.90 0.93 0.89 65.99%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 -
Price 0.985 0.89 0.855 0.73 0.435 0.41 0.295 -
P/RPS 3.38 3.43 2.91 2.48 1.85 2.43 1.98 42.60%
P/EPS 49.00 42.38 34.06 32.44 29.79 73.21 30.41 37.24%
EY 2.04 2.36 2.94 3.08 3.36 1.37 3.29 -27.17%
DY 1.02 0.00 1.17 2.05 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 1.85 1.61 1.00 0.98 0.73 94.55%

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