[AWC] QoQ TTM Result on 30-Sep-2018 [#1]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	323,056	337,451	323,846	306,252	303,964	295,764	287,934	7.99%
YoY %	-4.27%	4.20%	5.74%	0.75%	2.77%	2.72%	-	-
Horiz. %	112.20%	117.20%	112.47%	106.36%	105.57%	102.72%	100.00%	-
PBT	36,087	40,315	39,365	34,541	33,445	36,696	34,716	2.62%
YoY %	-10.49%	2.41%	13.97%	3.28%	-8.86%	5.70%	-	-
Horiz. %	103.95%	116.13%	113.39%	99.50%	96.34%	105.70%	100.00%	-
Tax	-8,859	-8,051	-8,099	-7,102	-6,960	-8,304	-8,324	4.25%
YoY %	-10.04%	0.59%	-14.04%	-2.04%	16.18%	0.24%	-	-
Horiz. %	106.43%	96.72%	97.30%	85.32%	83.61%	99.76%	100.00%	-
NP	27,228	32,264	31,266	27,439	26,485	28,392	26,392	2.10%
YoY %	-15.61%	3.19%	13.95%	3.60%	-6.72%	7.58%	-	-
Horiz. %	103.17%	122.25%	118.47%	103.97%	100.35%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,044	24,403	24,329	22,385	21,377	22,883	21,056	-3.23%
YoY %	-17.86%	0.30%	8.68%	4.72%	-6.58%	8.68%	-	-
Horiz. %	95.19%	115.90%	115.54%	106.31%	101.52%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	19.97%	20.57%	20.56%	20.81%	22.63%	23.98%	-
YoY %	22.93%	-2.92%	0.05%	-1.20%	-8.04%	-5.63%	-	-
Horiz. %	102.38%	83.28%	85.78%	85.74%	86.78%	94.37%	100.00%	-
Total Cost	295,828	305,187	292,580	278,813	277,479	267,372	261,542	8.58%
YoY %	-3.07%	4.31%	4.94%	0.48%	3.78%	2.23%	-	-
Horiz. %	113.11%	116.69%	111.87%	106.60%	106.09%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,396	200,373	189,085	168,478	162,306	154,591	150,873	20.89%
YoY %	0.01%	5.97%	12.23%	3.80%	4.99%	2.46%	-	-
Horiz. %	132.82%	132.81%	125.33%	111.67%	107.58%	102.46%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	4,392	2,812	1,350	1,350	1,350	2,635	2,635	40.71%
YoY %	56.19%	108.30%	0.00%	0.00%	-48.77%	0.00%	-	-
Horiz. %	166.68%	106.72%	51.23%	51.23%	51.23%	100.00%	100.00%	-
Div Payout %	21.91%	11.53%	5.55%	6.03%	6.32%	11.52%	12.52%	-
YoY %	90.03%	107.75%	-7.96%	-4.59%	-45.14%	-7.99%	-	-
Horiz. %	175.00%	92.09%	44.33%	48.16%	50.48%	92.01%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	200,396	200,373	189,085	168,478	162,306	154,591	150,873	20.89%
YoY %	0.01%	5.97%	12.23%	3.80%	4.99%	2.46%	-	-
Horiz. %	132.82%	132.81%	125.33%	111.67%	107.58%	102.46%	100.00%	-
NOSH	296,291	295,842	287,456	272,932	272,775	272,508	271,663	5.97%
YoY %	0.15%	2.92%	5.32%	0.06%	0.10%	0.31%	-	-
Horiz. %	109.07%	108.90%	105.81%	100.47%	100.41%	100.31%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.43%	9.56%	9.65%	8.96%	8.71%	9.60%	9.17%	-
YoY %	-11.82%	-0.93%	7.70%	2.87%	-9.27%	4.69%	-	-
Horiz. %	91.93%	104.25%	105.23%	97.71%	94.98%	104.69%	100.00%	-
ROE	10.00%	12.18%	12.87%	13.29%	13.17%	14.80%	13.96%	-
YoY %	-17.90%	-5.36%	-3.16%	0.91%	-11.01%	6.02%	-	-
Horiz. %	71.63%	87.25%	92.19%	95.20%	94.34%	106.02%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	110.27	115.36	113.89	113.61	112.55	109.63	107.06	1.99%
YoY %	-4.41%	1.29%	0.25%	0.94%	2.66%	2.40%	-	-
Horiz. %	103.00%	107.75%	106.38%	106.12%	105.13%	102.40%	100.00%	-
EPS	6.84	8.34	8.56	8.30	7.92	8.48	7.83	-8.64%
YoY %	-17.99%	-2.57%	3.13%	4.80%	-6.60%	8.30%	-	-
Horiz. %	87.36%	106.51%	109.32%	106.00%	101.15%	108.30%	100.00%	-
DPS	1.50	0.96	0.47	0.50	0.50	0.98	0.98	32.91%
YoY %	56.25%	104.26%	-6.00%	0.00%	-48.98%	0.00%	-	-
Horiz. %	153.06%	97.96%	47.96%	51.02%	51.02%	100.00%	100.00%	-
NAPS	0.684	0.685	0.665	0.625	0.601	0.573	0.561	14.17%
YoY %	-0.15%	3.01%	6.40%	3.99%	4.89%	2.14%	-	-
Horiz. %	121.93%	122.10%	118.54%	111.41%	107.13%	102.14%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 272,932
RPS	96.48	100.77	96.71	91.46	90.77	88.33	85.99	7.99%
YoY %	-4.26%	4.20%	5.74%	0.76%	2.76%	2.72%	-	-
Horiz. %	112.20%	117.19%	112.47%	106.36%	105.56%	102.72%	100.00%	-
EPS	5.99	7.29	7.27	6.68	6.38	6.83	6.29	-3.21%
YoY %	-17.83%	0.28%	8.83%	4.70%	-6.59%	8.59%	-	-
Horiz. %	95.23%	115.90%	115.58%	106.20%	101.43%	108.59%	100.00%	-
DPS	1.31	0.84	0.40	0.40	0.40	0.79	0.79	40.22%
YoY %	55.95%	110.00%	0.00%	0.00%	-49.37%	0.00%	-	-
Horiz. %	165.82%	106.33%	50.63%	50.63%	50.63%	100.00%	100.00%	-
NAPS	0.5985	0.5984	0.5647	0.5031	0.4847	0.4617	0.4506	20.89%
YoY %	0.02%	5.97%	12.24%	3.80%	4.98%	2.46%	-	-
Horiz. %	132.82%	132.80%	125.32%	111.65%	107.57%	102.46%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.735	0.775	0.69	0.90	0.665	0.755	0.89	-
P/RPS	0.67	0.67	0.61	0.79	0.59	0.69	0.83	-13.33%
YoY %	0.00%	9.84%	-22.78%	33.90%	-14.49%	-16.87%	-	-
Horiz. %	80.72%	80.72%	73.49%	95.18%	71.08%	83.13%	100.00%	-
P/EPS	10.74	9.29	8.06	10.84	8.40	8.90	11.37	-3.73%
YoY %	15.61%	15.26%	-25.65%	29.05%	-5.62%	-21.72%	-	-
Horiz. %	94.46%	81.71%	70.89%	95.34%	73.88%	78.28%	100.00%	-
EY	9.31	10.76	12.40	9.23	11.90	11.23	8.80	3.83%
YoY %	-13.48%	-13.23%	34.34%	-22.44%	5.97%	27.61%	-	-
Horiz. %	105.80%	122.27%	140.91%	104.89%	135.23%	127.61%	100.00%	-
DY	2.04	1.24	0.69	0.56	0.75	1.29	1.10	51.11%
YoY %	64.52%	79.71%	23.21%	-25.33%	-41.86%	17.27%	-	-
Horiz. %	185.45%	112.73%	62.73%	50.91%	68.18%	117.27%	100.00%	-
P/NAPS	1.07	1.13	1.04	1.44	1.11	1.32	1.59	-23.26%
YoY %	-5.31%	8.65%	-27.78%	29.73%	-15.91%	-16.98%	-	-
Horiz. %	67.30%	71.07%	65.41%	90.57%	69.81%	83.02%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	27/05/19	26/02/19	27/11/18	28/08/18	21/05/18	22/02/18	-
Price	0.645	0.705	0.77	0.80	0.76	0.74	0.775	-
P/RPS	0.58	0.61	0.68	0.70	0.68	0.68	0.72	-13.45%
YoY %	-4.92%	-10.29%	-2.86%	2.94%	0.00%	-5.56%	-	-
Horiz. %	80.56%	84.72%	94.44%	97.22%	94.44%	94.44%	100.00%	-
P/EPS	9.43	8.45	9.00	9.63	9.60	8.72	9.90	-3.19%
YoY %	11.60%	-6.11%	-6.54%	0.31%	10.09%	-11.92%	-	-
Horiz. %	95.25%	85.35%	90.91%	97.27%	96.97%	88.08%	100.00%	-
EY	10.61	11.83	11.11	10.38	10.42	11.46	10.10	3.34%
YoY %	-10.31%	6.48%	7.03%	-0.38%	-9.08%	13.47%	-	-
Horiz. %	105.05%	117.13%	110.00%	102.77%	103.17%	113.47%	100.00%	-
DY	2.32	1.36	0.62	0.62	0.66	1.32	1.26	50.39%
YoY %	70.59%	119.35%	0.00%	-6.06%	-50.00%	4.76%	-	-
Horiz. %	184.13%	107.94%	49.21%	49.21%	52.38%	104.76%	100.00%	-
P/NAPS	0.94	1.03	1.16	1.28	1.26	1.29	1.38	-22.63%
YoY %	-8.74%	-11.21%	-9.38%	1.59%	-2.33%	-6.52%	-	-
Horiz. %	68.12%	74.64%	84.06%	92.75%	91.30%	93.48%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:20:00

ADX

10 Mins

BUY

2024-07-05 16:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-07-05 16:00:00

EMA 5

30 Mins

BUY

2024-07-05 15:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 15:40:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

HLIND

HONG LEONG INDUSTRIES BHD

959

DNEX

DAGANG NEXCHANGE BERHAD

796

JCY

JCY INTERNATIONAL BERHAD

744

SALCON

SALCON BHD

692

YTLPOWR

YTL POWER INTERNATIONAL BHD

647

MAYBANK

MALAYAN BANKING BHD

635

TOPGLOV

TOP GLOVE CORPORATION BHD

599

GENTING

GENTING BHD

584

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More