[AWC] YoY 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- 198.8%
YoY- 49.76%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 85,947 68,353 75,639 60,193 30,809 23,197 35,123 16.07%
PBT 11,838 7,014 9,354 7,146 5,270 248 5,013 15.39%
Tax -2,555 -1,558 -1,802 -1,737 -267 -406 -1,480 9.52%
NP 9,283 5,456 7,552 5,409 5,003 -158 3,533 17.46%
-
NP to SH 7,004 5,060 5,218 3,747 2,502 540 3,903 10.23%
-
Tax Rate 21.58% 22.21% 19.26% 24.31% 5.07% 163.71% 29.52% -
Total Cost 76,664 62,897 68,087 54,784 25,806 23,355 31,590 15.91%
-
Net Worth 189,085 150,873 128,762 111,126 85,654 71,999 69,920 18.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 2,596 - - - - -
Div Payout % - - 49.75% - - - - -
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 189,085 150,873 128,762 111,126 85,654 71,999 69,920 18.02%
NOSH 287,456 271,663 259,601 256,643 225,405 225,000 225,549 4.12%
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 10.80% 7.98% 9.98% 8.99% 16.24% -0.68% 10.06% -
ROE 3.70% 3.35% 4.05% 3.37% 2.92% 0.75% 5.58% -
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 30.23 25.42 29.14 23.45 13.67 10.31 15.57 11.68%
EPS 2.48 1.88 2.01 1.46 1.11 0.24 1.73 6.18%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
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 25.44 20.23 22.39 17.82 9.12 6.87 10.40 16.06%
EPS 2.07 1.50 1.54 1.11 0.74 0.16 1.16 10.12%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.4466 0.3812 0.329 0.2536 0.2131 0.207 18.02%
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 2.28 3.50 3.24 1.66 2.19 2.67 1.54 6.75%
P/EPS 28.01 47.30 47.01 26.71 27.03 114.58 13.87 12.42%
EY 3.57 2.11 2.13 3.74 3.70 0.87 7.21 -11.05%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
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 2.55 3.05 3.38 1.85 2.45 2.76 1.41 10.37%
P/EPS 31.26 41.19 49.00 29.79 30.18 118.75 12.71 16.17%
EY 3.20 2.43 2.04 3.36 3.31 0.84 7.87 -13.92%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.00 -
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