[AWC] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -37.94%
YoY- -50.04%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 248,532 231,120 196,010 151,248 128,017 125,273 125,938 57.39%
PBT 30,045 24,182 18,550 8,516 12,824 14,052 18,258 39.42%
Tax -6,450 -5,220 -4,304 -1,660 -1,108 -1,828 -1,458 169.72%
NP 23,595 18,962 14,246 6,856 11,716 12,224 16,800 25.43%
-
NP to SH 17,127 14,344 10,002 5,016 8,082 7,448 10,022 42.98%
-
Tax Rate 21.47% 21.59% 23.20% 19.49% 8.64% 13.01% 7.99% -
Total Cost 224,937 212,157 181,764 144,392 116,301 113,049 109,138 62.02%
-
Net Worth 114,545 111,264 104,107 93,826 91,532 85,591 85,773 21.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,211 4,912 - - - - - -
Div Payout % 36.27% 34.25% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 114,545 111,264 104,107 93,826 91,532 85,591 85,773 21.29%
NOSH 248,472 245,616 240,432 223,928 225,449 225,241 225,720 6.61%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.49% 8.20% 7.27% 4.53% 9.15% 9.76% 13.34% -
ROE 14.95% 12.89% 9.61% 5.35% 8.83% 8.70% 11.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 100.02 94.10 81.52 67.54 56.78 55.62 55.79 47.63%
EPS 6.89 5.84 4.16 2.24 3.59 3.31 4.44 34.07%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.461 0.453 0.433 0.419 0.406 0.38 0.38 13.76%
Adjusted Per Share Value based on latest NOSH - 223,928
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 73.59 68.43 58.03 44.78 37.90 37.09 37.29 57.39%
EPS 5.07 4.25 2.96 1.49 2.39 2.21 2.97 42.88%
DPS 1.84 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.3294 0.3082 0.2778 0.271 0.2534 0.254 21.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.805 0.45 0.39 0.39 0.36 0.455 0.30 -
P/RPS 0.80 0.48 0.48 0.58 0.63 0.82 0.54 29.98%
P/EPS 11.68 7.71 9.38 17.41 10.04 13.76 6.76 44.03%
EY 8.56 12.98 10.67 5.74 9.96 7.27 14.80 -30.60%
DY 3.11 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.99 0.90 0.93 0.89 1.20 0.79 70.01%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 -
Price 0.855 0.73 0.435 0.41 0.295 0.40 0.335 -
P/RPS 0.85 0.78 0.53 0.61 0.52 0.72 0.60 26.16%
P/EPS 12.40 12.50 10.46 18.30 8.23 12.10 7.55 39.24%
EY 8.06 8.00 9.56 5.46 12.15 8.27 13.25 -28.22%
DY 2.92 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.61 1.00 0.98 0.73 1.05 0.88 64.18%

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