[AWC] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -15.21%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 280,244 231,120 125,273 101,936 141,900 107,592 138,102 12.50%
PBT 38,208 24,182 14,052 1,185 8,317 6,646 12,536 20.39%
Tax -8,482 -5,220 -1,828 -1,419 -3,092 -769 -1,330 36.13%
NP 29,725 18,962 12,224 -234 5,225 5,877 11,205 17.63%
-
NP to SH 20,914 14,344 7,448 1,509 4,532 2,978 6,370 21.89%
-
Tax Rate 22.20% 21.59% 13.01% 119.75% 37.18% 11.57% 10.61% -
Total Cost 250,518 212,157 113,049 102,170 136,674 101,714 126,897 11.99%
-
Net Worth 133,227 111,264 85,591 72,447 69,780 69,953 70,198 11.25%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,462 4,912 - - 7,503 4,513 3,019 2.30%
Div Payout % 16.56% 34.25% - - 165.56% 151.52% 47.39% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 133,227 111,264 85,591 72,447 69,780 69,953 70,198 11.25%
NOSH 259,701 245,616 225,241 226,399 225,099 225,656 226,445 2.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.61% 8.20% 9.76% -0.23% 3.68% 5.46% 8.11% -
ROE 15.70% 12.89% 8.70% 2.08% 6.49% 4.26% 9.08% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 107.91 94.10 55.62 45.02 63.04 47.68 60.99 9.96%
EPS 8.05 5.84 3.31 0.67 2.01 1.32 2.81 19.15%
DPS 1.33 2.00 0.00 0.00 3.33 2.00 1.33 0.00%
NAPS 0.513 0.453 0.38 0.32 0.31 0.31 0.31 8.74%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 82.96 68.42 37.08 30.18 42.01 31.85 40.88 12.50%
EPS 6.19 4.25 2.20 0.45 1.34 0.88 1.89 21.84%
DPS 1.03 1.45 0.00 0.00 2.22 1.34 0.89 2.46%
NAPS 0.3944 0.3294 0.2534 0.2145 0.2066 0.2071 0.2078 11.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.04 0.45 0.455 0.27 0.23 0.26 0.26 -
P/RPS 0.96 0.48 0.82 0.60 0.36 0.55 0.43 14.30%
P/EPS 12.91 7.71 13.76 40.50 11.42 19.70 9.24 5.72%
EY 7.74 12.98 7.27 2.47 8.75 5.08 10.82 -5.42%
DY 1.28 4.44 0.00 0.00 14.49 7.69 5.13 -20.63%
P/NAPS 2.03 0.99 1.20 0.84 0.74 0.84 0.84 15.82%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 25/05/11 -
Price 1.04 0.73 0.40 0.265 0.255 0.25 0.26 -
P/RPS 0.96 0.78 0.72 0.59 0.40 0.52 0.43 14.30%
P/EPS 12.91 12.50 12.10 39.75 12.67 18.94 9.24 5.72%
EY 7.74 8.00 8.27 2.52 7.90 5.28 10.82 -5.42%
DY 1.28 2.74 0.00 0.00 13.07 8.00 5.13 -20.63%
P/NAPS 2.03 1.61 1.05 0.83 0.82 0.81 0.84 15.82%

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