[AWC] YoY TTM 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- 2.95%
YoY- 452.49%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 295,764 286,184 207,026 137,073 114,422 139,155 130,504 14.60%
PBT 36,696 40,844 20,243 23,560 4,301 6,486 11,973 20.51%
Tax -8,304 -8,949 -3,914 -4,008 -2,485 -1,167 -2,259 24.21%
NP 28,392 31,895 16,329 19,552 1,816 5,319 9,714 19.56%
-
NP to SH 22,883 22,172 12,948 11,630 2,105 4,965 5,705 26.03%
-
Tax Rate 22.63% 21.91% 19.34% 17.01% 57.78% 17.99% 18.87% -
Total Cost 267,372 254,289 190,697 117,521 112,606 133,836 120,790 14.15%
-
Net Worth 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,635 5,180 3,837 - - 5,623 5,652 -11.93%
Div Payout % 11.52% 23.36% 29.64% - - 113.27% 99.08% -
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 154,591 134,395 115,907 84,038 70,399 69,614 70,369 14.00%
NOSH 272,508 261,979 255,866 221,153 220,000 224,561 226,999 3.09%
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 9.60% 11.14% 7.89% 14.26% 1.59% 3.82% 7.44% -
ROE 14.80% 16.50% 11.17% 13.84% 2.99% 7.13% 8.11% -
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 109.63 109.24 80.91 61.98 52.01 61.97 57.49 11.35%
EPS 8.48 8.46 5.06 5.26 0.96 2.21 2.51 22.48%
DPS 0.98 2.00 1.50 0.00 0.00 2.50 2.50 -14.44%
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 88.64 85.77 62.04 41.08 34.29 41.70 39.11 14.60%
EPS 6.86 6.64 3.88 3.49 0.63 1.49 1.71 26.04%
DPS 0.79 1.55 1.15 0.00 0.00 1.69 1.69 -11.89%
NAPS 0.4633 0.4028 0.3474 0.2519 0.211 0.2086 0.2109 14.00%
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 0.69 0.95 0.56 0.73 0.52 0.37 0.45 7.38%
P/EPS 8.90 12.29 8.89 8.65 28.22 10.40 10.35 -2.48%
EY 11.23 8.14 11.25 11.56 3.54 9.61 9.67 2.52%
DY 1.29 1.92 3.33 0.00 0.00 10.87 9.62 -28.44%
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 1.02 0.73 0.40 0.265 0.255 0.25 -
P/RPS 0.68 0.93 0.90 0.65 0.51 0.41 0.43 7.93%
P/EPS 8.72 12.05 14.43 7.61 27.70 11.53 9.95 -2.17%
EY 11.46 8.30 6.93 13.15 3.61 8.67 10.05 2.21%
DY 1.32 1.96 2.05 0.00 0.00 9.80 10.00 -28.63%
P/NAPS 1.29 1.99 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