[AWC] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 298.8%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 154,439 134,557 142,761 98,005 62,969 50,047 60,543 16.88%
PBT 20,991 15,071 19,456 9,275 9,129 518 1,726 51.61%
Tax -4,424 -3,285 -3,670 -2,152 -729 -663 -1,536 19.27%
NP 16,567 11,786 15,786 7,123 8,400 -145 190 110.50%
-
NP to SH 13,075 10,122 10,657 5,001 5,011 890 839 58.01%
-
Tax Rate 21.08% 21.80% 18.86% 23.20% 7.99% 127.99% 88.99% -
Total Cost 137,872 122,771 126,975 90,882 54,569 50,192 60,353 14.75%
-
Net Worth 189,085 150,873 128,610 104,107 85,773 73,025 70,294 17.92%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 2,592 - - - 3,401 -
Div Payout % - - 24.33% - - - 405.41% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 189,085 150,873 128,610 104,107 85,773 73,025 70,294 17.92%
NOSH 287,456 271,663 259,294 240,432 225,720 228,205 226,756 4.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.73% 8.76% 11.06% 7.27% 13.34% -0.29% 0.31% -
ROE 6.91% 6.71% 8.29% 4.80% 5.84% 1.22% 1.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.32 50.03 55.06 40.76 27.90 21.93 26.70 12.56%
EPS 4.74 3.81 4.11 2.08 2.22 0.39 0.37 52.93%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.665 0.561 0.496 0.433 0.38 0.32 0.31 13.55%
Adjusted Per Share Value based on latest NOSH - 256,643
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.72 39.83 42.26 29.01 18.64 14.82 17.92 16.88%
EPS 3.87 3.00 3.15 1.48 1.48 0.26 0.25 57.83%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 1.01 -
NAPS 0.5597 0.4466 0.3807 0.3082 0.2539 0.2162 0.2081 17.91%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.69 0.89 0.945 0.39 0.30 0.275 0.24 -
P/RPS 1.27 1.78 1.72 0.96 1.08 1.25 0.90 5.90%
P/EPS 15.01 23.65 22.99 18.75 13.51 70.51 64.86 -21.63%
EY 6.66 4.23 4.35 5.33 7.40 1.42 1.54 27.62%
DY 0.00 0.00 1.06 0.00 0.00 0.00 6.25 -
P/NAPS 1.04 1.59 1.91 0.90 0.79 0.86 0.77 5.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.77 0.775 0.985 0.435 0.335 0.285 0.22 -
P/RPS 1.42 1.55 1.79 1.07 1.20 1.30 0.82 9.57%
P/EPS 16.75 20.59 23.97 20.91 15.09 73.08 59.46 -19.02%
EY 5.97 4.86 4.17 4.78 6.63 1.37 1.68 23.51%
DY 0.00 0.00 1.02 0.00 0.00 0.00 6.82 -
P/NAPS 1.16 1.38 1.99 1.00 0.88 0.89 0.71 8.52%

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