[AWC] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 33.18%
YoY- 121.73%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 286,184 294,096 278,650 249,339 207,026 162,679 133,295 66.34%
PBT 40,844 40,504 38,296 30,324 20,243 12,792 10,916 140.82%
Tax -8,949 -8,019 -7,954 -6,501 -3,914 -2,794 -1,324 257.06%
NP 31,895 32,485 30,342 23,823 16,329 9,998 9,592 122.61%
-
NP to SH 22,172 22,899 21,428 17,244 12,948 7,766 6,521 125.94%
-
Tax Rate 21.91% 19.80% 20.77% 21.44% 19.34% 21.84% 12.13% -
Total Cost 254,289 261,611 248,308 225,516 190,697 152,681 123,703 61.59%
-
Net Worth 134,395 128,762 123,779 119,383 115,907 111,126 93,826 27.04%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,180 9,018 6,422 6,422 3,837 - - -
Div Payout % 23.36% 39.38% 29.97% 37.24% 29.64% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 134,395 128,762 123,779 119,383 115,907 111,126 93,826 27.04%
NOSH 261,979 259,601 258,952 258,406 255,866 256,643 223,928 11.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.14% 11.05% 10.89% 9.55% 7.89% 6.15% 7.20% -
ROE 16.50% 17.78% 17.31% 14.44% 11.17% 6.99% 6.95% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 109.24 113.29 107.61 96.49 80.91 63.39 59.53 49.83%
EPS 8.46 8.82 8.27 6.67 5.06 3.03 2.91 103.56%
DPS 2.00 3.50 2.50 2.49 1.50 0.00 0.00 -
NAPS 0.513 0.496 0.478 0.462 0.453 0.433 0.419 14.43%
Adjusted Per Share Value based on latest NOSH - 258,406
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 84.72 87.06 82.49 73.81 61.28 48.16 39.46 66.34%
EPS 6.56 6.78 6.34 5.10 3.83 2.30 1.93 125.89%
DPS 1.53 2.67 1.90 1.90 1.14 0.00 0.00 -
NAPS 0.3978 0.3812 0.3664 0.3534 0.3431 0.329 0.2777 27.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.04 0.945 0.785 0.805 0.45 0.39 0.39 -
P/RPS 0.95 0.83 0.73 0.83 0.56 0.62 0.66 27.45%
P/EPS 12.29 10.71 9.49 12.06 8.89 12.89 13.39 -5.54%
EY 8.14 9.33 10.54 8.29 11.25 7.76 7.47 5.88%
DY 1.92 3.70 3.18 3.09 3.33 0.00 0.00 -
P/NAPS 2.03 1.91 1.64 1.74 0.99 0.90 0.93 68.19%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 -
Price 1.02 1.02 0.89 0.855 0.73 0.435 0.41 -
P/RPS 0.93 0.90 0.83 0.89 0.90 0.69 0.69 21.99%
P/EPS 12.05 11.56 10.76 12.81 14.43 14.38 14.08 -9.85%
EY 8.30 8.65 9.30 7.80 6.93 6.96 7.10 10.96%
DY 1.96 3.43 2.81 2.91 2.05 0.00 0.00 -
P/NAPS 1.99 2.06 1.86 1.85 1.61 1.00 0.98 60.28%

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