[AWC] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 2.95%
YoY- 452.49%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 162,679 133,295 127,643 137,073 132,492 124,880 119,570 22.71%
PBT 12,792 10,916 12,647 23,560 22,521 17,499 13,909 -5.41%
Tax -2,794 -1,324 -1,371 -4,008 -3,768 -3,907 -3,702 -17.06%
NP 9,998 9,592 11,276 19,552 18,753 13,592 10,207 -1.36%
-
NP to SH 7,766 6,521 7,777 11,630 11,297 9,335 7,175 5.40%
-
Tax Rate 21.84% 12.13% 10.84% 17.01% 16.73% 22.33% 26.62% -
Total Cost 152,681 123,703 116,367 117,521 113,739 111,288 109,363 24.83%
-
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
NOSH 256,643 223,928 225,773 221,153 225,405 226,126 225,485 8.98%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.15% 7.20% 8.83% 14.26% 14.15% 10.88% 8.54% -
ROE 6.99% 6.95% 8.55% 13.84% 13.19% 11.47% 9.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.39 59.53 56.54 61.98 58.78 55.23 53.03 12.59%
EPS 3.03 2.91 3.44 5.26 5.01 4.13 3.18 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.419 0.403 0.38 0.38 0.36 0.35 15.19%
Adjusted Per Share Value based on latest NOSH - 221,153
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.16 39.46 37.79 40.58 39.22 36.97 35.40 22.70%
EPS 2.30 1.93 2.30 3.44 3.34 2.76 2.12 5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.2777 0.2693 0.2488 0.2536 0.241 0.2336 25.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.39 0.39 0.36 0.455 0.30 0.36 0.265 -
P/RPS 0.62 0.66 0.64 0.73 0.51 0.65 0.50 15.37%
P/EPS 12.89 13.39 10.45 8.65 5.99 8.72 8.33 33.67%
EY 7.76 7.47 9.57 11.56 16.71 11.47 12.01 -25.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.89 1.20 0.79 1.00 0.76 11.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 -
Price 0.435 0.41 0.295 0.40 0.335 0.355 0.295 -
P/RPS 0.69 0.69 0.52 0.65 0.57 0.64 0.56 14.88%
P/EPS 14.38 14.08 8.56 7.61 6.68 8.60 9.27 33.89%
EY 6.96 7.10 11.68 13.15 14.96 11.63 10.79 -25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.73 1.05 0.88 0.99 0.84 12.29%

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