[AWC] YoY Cumulative 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- 27.19%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 210,183 173,340 93,955 76,452 106,425 80,694 103,577 12.50%
PBT 28,656 18,137 10,539 889 6,238 4,985 9,402 20.39%
Tax -6,362 -3,915 -1,371 -1,065 -2,319 -577 -998 36.13%
NP 22,294 14,222 9,168 -176 3,919 4,408 8,404 17.63%
-
NP to SH 15,686 10,758 5,586 1,132 3,399 2,234 4,778 21.88%
-
Tax Rate 22.20% 21.59% 13.01% 119.80% 37.18% 11.57% 10.61% -
Total Cost 187,889 159,118 84,787 76,628 102,506 76,286 95,173 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 2,597 3,684 - - 5,627 3,384 2,264 2.31%
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 259,701 245,616 225,241 226,400 225,099 225,656 226,445 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 11.77% 9.67% 6.53% 1.56% 4.87% 3.19% 6.81% -
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 80.93 70.57 41.71 33.77 47.28 35.76 45.74 9.96%
EPS 6.04 4.38 2.48 0.50 1.51 0.99 2.11 19.13%
DPS 1.00 1.50 0.00 0.00 2.50 1.50 1.00 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 62.22 51.31 27.81 22.63 31.50 23.89 30.66 12.50%
EPS 4.64 3.18 1.65 0.34 1.01 0.66 1.41 21.93%
DPS 0.77 1.09 0.00 0.00 1.67 1.00 0.67 2.34%
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 1.29 0.64 1.09 0.80 0.49 0.73 0.57 14.56%
P/EPS 17.22 10.27 18.35 54.00 15.23 26.26 12.32 5.73%
EY 5.81 9.73 5.45 1.85 6.57 3.81 8.12 -5.42%
DY 0.96 3.33 0.00 0.00 10.87 5.77 3.85 -20.64%
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 1.29 1.03 0.96 0.78 0.54 0.70 0.57 14.56%
P/EPS 17.22 16.67 16.13 53.00 16.89 25.25 12.32 5.73%
EY 5.81 6.00 6.20 1.89 5.92 3.96 8.12 -5.42%
DY 0.96 2.05 0.00 0.00 9.80 6.00 3.85 -20.64%
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