[AWC] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 24.26%
YoY- 228.6%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 296,139 286,184 294,096 278,650 249,339 207,026 162,679 49.14%
PBT 39,100 40,844 40,504 38,296 30,324 20,243 12,792 110.75%
Tax -8,709 -8,949 -8,019 -7,954 -6,501 -3,914 -2,794 113.53%
NP 30,391 31,895 32,485 30,342 23,823 16,329 9,998 109.98%
-
NP to SH 21,589 22,172 22,899 21,428 17,244 12,948 7,766 97.83%
-
Tax Rate 22.27% 21.91% 19.80% 20.77% 21.44% 19.34% 21.84% -
Total Cost 265,748 254,289 261,611 248,308 225,516 190,697 152,681 44.74%
-
Net Worth 140,986 134,395 128,762 123,779 119,383 115,907 111,126 17.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,231 5,180 9,018 6,422 6,422 3,837 - -
Div Payout % 24.23% 23.36% 39.38% 29.97% 37.24% 29.64% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 140,986 134,395 128,762 123,779 119,383 115,907 111,126 17.21%
NOSH 263,526 261,979 259,601 258,952 258,406 255,866 256,643 1.78%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.26% 11.14% 11.05% 10.89% 9.55% 7.89% 6.15% -
ROE 15.31% 16.50% 17.78% 17.31% 14.44% 11.17% 6.99% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 112.38 109.24 113.29 107.61 96.49 80.91 63.39 46.53%
EPS 8.19 8.46 8.82 8.27 6.67 5.06 3.03 94.15%
DPS 2.00 2.00 3.50 2.50 2.49 1.50 0.00 -
NAPS 0.535 0.513 0.496 0.478 0.462 0.453 0.433 15.15%
Adjusted Per Share Value based on latest NOSH - 258,952
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 88.88 85.90 88.27 83.64 74.84 62.14 48.83 49.13%
EPS 6.48 6.65 6.87 6.43 5.18 3.89 2.33 97.88%
DPS 1.57 1.55 2.71 1.93 1.93 1.15 0.00 -
NAPS 0.4232 0.4034 0.3865 0.3715 0.3583 0.3479 0.3335 17.22%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.04 0.945 0.785 0.805 0.45 0.39 -
P/RPS 0.98 0.95 0.83 0.73 0.83 0.56 0.62 35.73%
P/EPS 13.43 12.29 10.71 9.49 12.06 8.89 12.89 2.77%
EY 7.45 8.14 9.33 10.54 8.29 11.25 7.76 -2.68%
DY 1.82 1.92 3.70 3.18 3.09 3.33 0.00 -
P/NAPS 2.06 2.03 1.91 1.64 1.74 0.99 0.90 73.76%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 -
Price 1.08 1.02 1.02 0.89 0.855 0.73 0.435 -
P/RPS 0.96 0.93 0.90 0.83 0.89 0.90 0.69 24.65%
P/EPS 13.18 12.05 11.56 10.76 12.81 14.43 14.38 -5.64%
EY 7.59 8.30 8.65 9.30 7.80 6.93 6.96 5.95%
DY 1.85 1.96 3.43 2.81 2.91 2.05 0.00 -
P/NAPS 2.02 1.99 2.06 1.86 1.85 1.61 1.00 59.86%

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