[AWC] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 27.14%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 285,522 196,010 125,938 100,094 121,086 109,220 137,354 12.95%
PBT 38,912 18,550 18,258 1,036 3,452 7,158 12,124 21.43%
Tax -7,340 -4,304 -1,458 -1,326 -3,072 -664 -1,390 31.92%
NP 31,572 14,246 16,800 -290 380 6,494 10,734 19.67%
-
NP to SH 21,314 10,002 10,022 1,780 1,678 3,560 6,794 20.97%
-
Tax Rate 18.86% 23.20% 7.99% 127.99% 88.99% 9.28% 11.46% -
Total Cost 253,950 181,764 109,138 100,384 120,706 102,726 126,620 12.28%
-
Net Worth 128,610 104,107 85,773 73,025 70,294 74,354 70,204 10.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,185 - - - 6,802 6,759 4,529 2.27%
Div Payout % 24.33% - - - 405.41% 189.87% 66.67% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 128,610 104,107 85,773 73,025 70,294 74,354 70,204 10.60%
NOSH 259,294 240,432 225,720 228,205 226,756 225,316 226,466 2.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.06% 7.27% 13.34% -0.29% 0.31% 5.95% 7.81% -
ROE 16.57% 9.61% 11.68% 2.44% 2.39% 4.79% 9.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 110.11 81.52 55.79 43.86 53.40 48.47 60.65 10.44%
EPS 8.22 4.16 4.44 0.78 0.74 1.58 3.00 18.27%
DPS 2.00 0.00 0.00 0.00 3.00 3.00 2.00 0.00%
NAPS 0.496 0.433 0.38 0.32 0.31 0.33 0.31 8.14%
Adjusted Per Share Value based on latest NOSH - 225,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.52 58.02 37.28 29.63 35.84 32.33 40.66 12.95%
EPS 6.31 2.96 2.97 0.53 0.50 1.05 2.01 20.98%
DPS 1.54 0.00 0.00 0.00 2.01 2.00 1.34 2.34%
NAPS 0.3807 0.3082 0.2539 0.2162 0.2081 0.2201 0.2078 10.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.945 0.39 0.30 0.275 0.24 0.25 0.28 -
P/RPS 0.86 0.48 0.54 0.63 0.45 0.52 0.46 10.98%
P/EPS 11.50 9.38 6.76 35.26 32.43 15.82 9.33 3.54%
EY 8.70 10.67 14.80 2.84 3.08 6.32 10.71 -3.40%
DY 2.12 0.00 0.00 0.00 12.50 12.00 7.14 -18.30%
P/NAPS 1.91 0.90 0.79 0.86 0.77 0.76 0.90 13.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 22/02/11 -
Price 0.985 0.435 0.335 0.285 0.22 0.26 0.26 -
P/RPS 0.89 0.53 0.60 0.65 0.41 0.54 0.43 12.87%
P/EPS 11.98 10.46 7.55 36.54 29.73 16.46 8.67 5.53%
EY 8.35 9.56 13.25 2.74 3.36 6.08 11.54 -5.24%
DY 2.03 0.00 0.00 0.00 13.64 11.54 7.69 -19.89%
P/NAPS 1.99 1.00 0.88 0.89 0.71 0.79 0.84 15.44%

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