[AWC] QoQ TTM 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- -16.15%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 249,339 207,026 162,679 133,295 127,643 137,073 132,492 52.48%
PBT 30,324 20,243 12,792 10,916 12,647 23,560 22,521 21.95%
Tax -6,501 -3,914 -2,794 -1,324 -1,371 -4,008 -3,768 43.89%
NP 23,823 16,329 9,998 9,592 11,276 19,552 18,753 17.31%
-
NP to SH 17,244 12,948 7,766 6,521 7,777 11,630 11,297 32.60%
-
Tax Rate 21.44% 19.34% 21.84% 12.13% 10.84% 17.01% 16.73% -
Total Cost 225,516 190,697 152,681 123,703 116,367 117,521 113,739 57.89%
-
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 6,422 3,837 - - - - - -
Div Payout % 37.24% 29.64% - - - - - -
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 9.55% 7.89% 6.15% 7.20% 8.83% 14.26% 14.15% -
ROE 14.44% 11.17% 6.99% 6.95% 8.55% 13.84% 13.19% -
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 96.49 80.91 63.39 59.53 56.54 61.98 58.78 39.19%
EPS 6.67 5.06 3.03 2.91 3.44 5.26 5.01 21.04%
DPS 2.49 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 73.81 61.28 48.16 39.46 37.79 40.58 39.22 52.48%
EPS 5.10 3.83 2.30 1.93 2.30 3.44 3.34 32.63%
DPS 1.90 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3431 0.329 0.2777 0.2693 0.2488 0.2536 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 0.83 0.56 0.62 0.66 0.64 0.73 0.51 38.39%
P/EPS 12.06 8.89 12.89 13.39 10.45 8.65 5.99 59.51%
EY 8.29 11.25 7.76 7.47 9.57 11.56 16.71 -37.35%
DY 3.09 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 0.89 0.90 0.69 0.69 0.52 0.65 0.57 34.62%
P/EPS 12.81 14.43 14.38 14.08 8.56 7.61 6.68 54.41%
EY 7.80 6.93 6.96 7.10 11.68 13.15 14.96 -35.24%
DY 2.91 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