[AWC] YoY 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- 54.29%
YoY- -86.16%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
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 75,639 60,193 30,809 23,197 35,123 28,692 32,740 14.96%
PBT 9,354 7,146 5,270 248 5,013 1,842 1,789 31.71%
Tax -1,802 -1,737 -267 -406 -1,480 -189 -277 36.59%
NP 7,552 5,409 5,003 -158 3,533 1,653 1,512 30.71%
-
NP to SH 5,218 3,747 2,502 540 3,903 1,055 1,042 30.76%
-
Tax Rate 19.26% 24.31% 5.07% 163.71% 29.52% 10.26% 15.48% -
Total Cost 68,087 54,784 25,806 23,355 31,590 27,039 31,228 13.85%
-
Net Worth 128,762 111,126 85,654 71,999 69,920 74,074 70,221 10.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,596 - - - - - 2,265 2.29%
Div Payout % 49.75% - - - - - 217.39% -
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 128,762 111,126 85,654 71,999 69,920 74,074 70,221 10.62%
NOSH 259,601 256,643 225,405 225,000 225,549 224,468 226,521 2.29%
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 9.98% 8.99% 16.24% -0.68% 10.06% 5.76% 4.62% -
ROE 4.05% 3.37% 2.92% 0.75% 5.58% 1.42% 1.48% -
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 29.14 23.45 13.67 10.31 15.57 12.78 14.45 12.38%
EPS 2.01 1.46 1.11 0.24 1.73 0.47 0.46 27.83%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 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 22.70 18.07 9.25 6.96 10.54 8.61 9.83 14.95%
EPS 1.57 1.12 0.75 0.16 1.17 0.32 0.31 31.01%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.68 2.31%
NAPS 0.3865 0.3335 0.2571 0.2161 0.2099 0.2223 0.2108 10.62%
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 3.24 1.66 2.19 2.67 1.54 1.96 1.94 8.91%
P/EPS 47.01 26.71 27.03 114.58 13.87 53.19 60.87 -4.21%
EY 2.13 3.74 3.70 0.87 7.21 1.88 1.64 4.44%
DY 1.06 0.00 0.00 0.00 0.00 0.00 3.57 -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 3.38 1.85 2.45 2.76 1.41 2.03 1.80 11.06%
P/EPS 49.00 29.79 30.18 118.75 12.71 55.32 56.52 -2.34%
EY 2.04 3.36 3.31 0.84 7.87 1.81 1.77 2.39%
DY 1.02 0.00 0.00 0.00 0.00 0.00 3.85 -19.84%
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