[AWC] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 27.0%
YoY- 333.65%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 296,138 280,244 285,522 268,492 248,532 231,120 196,010 31.70%
PBT 39,101 38,208 38,912 40,404 30,045 24,182 18,550 64.47%
Tax -8,709 -8,482 -7,340 -7,472 -6,450 -5,220 -4,304 60.04%
NP 30,392 29,725 31,572 32,932 23,595 18,962 14,246 65.79%
-
NP to SH 21,590 20,914 21,314 21,752 17,127 14,344 10,002 67.10%
-
Tax Rate 22.27% 22.20% 18.86% 18.49% 21.47% 21.59% 23.20% -
Total Cost 265,746 250,518 253,950 235,560 224,937 212,157 181,764 28.84%
-
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,214 3,462 5,185 - 6,211 4,912 - -
Div Payout % 24.15% 16.56% 24.33% - 36.27% 34.25% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 139,500 133,227 128,610 123,779 114,545 111,264 104,107 21.56%
NOSH 260,748 259,701 259,294 258,952 248,472 245,616 240,432 5.56%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.26% 10.61% 11.06% 12.27% 9.49% 8.20% 7.27% -
ROE 15.48% 15.70% 16.57% 17.57% 14.95% 12.89% 9.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.57 107.91 110.11 103.68 100.02 94.10 81.52 24.76%
EPS 8.28 8.05 8.22 8.40 6.89 5.84 4.16 58.29%
DPS 2.00 1.33 2.00 0.00 2.50 2.00 0.00 -
NAPS 0.535 0.513 0.496 0.478 0.461 0.453 0.433 15.15%
Adjusted Per Share Value based on latest NOSH - 258,952
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 87.68 82.97 84.54 79.50 73.59 68.43 58.03 31.70%
EPS 6.39 6.19 6.31 6.44 5.07 4.25 2.96 67.11%
DPS 1.54 1.03 1.54 0.00 1.84 1.45 0.00 -
NAPS 0.413 0.3945 0.3808 0.3665 0.3391 0.3294 0.3082 21.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.04 0.945 0.785 0.805 0.45 0.39 -
P/RPS 0.97 0.96 0.86 0.76 0.80 0.48 0.48 59.90%
P/EPS 13.29 12.91 11.50 9.35 11.68 7.71 9.38 26.17%
EY 7.53 7.74 8.70 10.70 8.56 12.98 10.67 -20.75%
DY 1.82 1.28 2.12 0.00 3.11 4.44 0.00 -
P/NAPS 2.06 2.03 1.91 1.64 1.75 0.99 0.90 73.76%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 -
Price 1.08 1.04 0.985 0.89 0.855 0.73 0.435 -
P/RPS 0.95 0.96 0.89 0.86 0.85 0.78 0.53 47.61%
P/EPS 13.04 12.91 11.98 10.60 12.40 12.50 10.46 15.84%
EY 7.67 7.74 8.35 9.44 8.06 8.00 9.56 -13.66%
DY 1.85 1.28 2.03 0.00 2.92 2.74 0.00 -
P/NAPS 2.02 2.03 1.99 1.86 1.85 1.61 1.00 59.86%

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