[AWC] YoY Annualized Quarter 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- -25.68%
YoY- 393.46%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 279,745 280,244 231,120 125,273 101,936 141,900 107,592 17.25%
PBT 35,004 38,208 24,182 14,052 1,185 8,317 6,646 31.88%
Tax -7,944 -8,482 -5,220 -1,828 -1,419 -3,092 -769 47.55%
NP 27,060 29,725 18,962 12,224 -234 5,225 5,877 28.96%
-
NP to SH 22,640 20,914 14,344 7,448 1,509 4,532 2,978 40.20%
-
Tax Rate 22.69% 22.20% 21.59% 13.01% 119.75% 37.18% 11.57% -
Total Cost 252,685 250,518 212,157 113,049 102,170 136,674 101,714 16.36%
-
Net Worth 154,591 133,227 111,264 85,591 72,447 69,780 69,953 14.12%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 3,462 4,912 - - 7,503 4,513 -
Div Payout % - 16.56% 34.25% - - 165.56% 151.52% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 154,591 133,227 111,264 85,591 72,447 69,780 69,953 14.12%
NOSH 272,508 259,701 245,616 225,241 226,399 225,099 225,656 3.19%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.67% 10.61% 8.20% 9.76% -0.23% 3.68% 5.46% -
ROE 14.65% 15.70% 12.89% 8.70% 2.08% 6.49% 4.26% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.69 107.91 94.10 55.62 45.02 63.04 47.68 13.81%
EPS 8.48 8.05 5.84 3.31 0.67 2.01 1.32 36.32%
DPS 0.00 1.33 2.00 0.00 0.00 3.33 2.00 -
NAPS 0.573 0.513 0.453 0.38 0.32 0.31 0.31 10.77%
Adjusted Per Share Value based on latest NOSH - 221,153
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.84 83.99 69.27 37.54 30.55 42.53 32.24 17.25%
EPS 6.79 6.27 4.30 2.23 0.45 1.36 0.89 40.28%
DPS 0.00 1.04 1.47 0.00 0.00 2.25 1.35 -
NAPS 0.4633 0.3993 0.3335 0.2565 0.2171 0.2091 0.2096 14.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.755 1.04 0.45 0.455 0.27 0.23 0.26 -
P/RPS 0.73 0.96 0.48 0.82 0.60 0.36 0.55 4.82%
P/EPS 9.00 12.91 7.71 13.76 40.50 11.42 19.70 -12.23%
EY 11.11 7.74 12.98 7.27 2.47 8.75 5.08 13.92%
DY 0.00 1.28 4.44 0.00 0.00 14.49 7.69 -
P/NAPS 1.32 2.03 0.99 1.20 0.84 0.74 0.84 7.82%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 21/05/15 27/05/14 29/05/13 29/05/12 -
Price 0.74 1.04 0.73 0.40 0.265 0.255 0.25 -
P/RPS 0.71 0.96 0.78 0.72 0.59 0.40 0.52 5.32%
P/EPS 8.82 12.91 12.50 12.10 39.75 12.67 18.94 -11.95%
EY 11.34 7.74 8.00 8.27 2.52 7.90 5.28 13.58%
DY 0.00 1.28 2.74 0.00 0.00 13.07 8.00 -
P/NAPS 1.29 2.03 1.61 1.05 0.83 0.82 0.81 8.06%

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