[AWC] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -2.01%
YoY- 113.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 264,816 296,138 280,244 285,522 268,492 248,532 231,120 9.48%
PBT 32,228 39,101 38,208 38,912 40,404 30,045 24,182 21.08%
Tax -6,908 -8,709 -8,482 -7,340 -7,472 -6,450 -5,220 20.51%
NP 25,320 30,392 29,725 31,572 32,932 23,595 18,962 21.23%
-
NP to SH 20,252 21,590 20,914 21,314 21,752 17,127 14,344 25.82%
-
Tax Rate 21.43% 22.27% 22.20% 18.86% 18.49% 21.47% 21.59% -
Total Cost 239,496 265,746 250,518 253,950 235,560 224,937 212,157 8.40%
-
Net Worth 146,853 139,500 133,227 128,610 123,779 114,545 111,264 20.30%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 146,853 139,500 133,227 128,610 123,779 114,545 111,264 20.30%
NOSH 265,078 260,748 259,701 259,294 258,952 248,472 245,616 5.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.56% 10.26% 10.61% 11.06% 12.27% 9.49% 8.20% -
ROE 13.79% 15.48% 15.70% 16.57% 17.57% 14.95% 12.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 99.90 113.57 107.91 110.11 103.68 100.02 94.10 4.06%
EPS 7.64 8.28 8.05 8.22 8.40 6.89 5.84 19.59%
DPS 0.00 2.00 1.33 2.00 0.00 2.50 2.00 -
NAPS 0.554 0.535 0.513 0.496 0.478 0.461 0.453 14.34%
Adjusted Per Share Value based on latest NOSH - 259,601
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.41 87.68 82.97 84.54 79.50 73.59 68.43 9.49%
EPS 6.00 6.39 6.19 6.31 6.44 5.07 4.25 25.82%
DPS 0.00 1.54 1.03 1.54 0.00 1.84 1.45 -
NAPS 0.4348 0.413 0.3945 0.3808 0.3665 0.3391 0.3294 20.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.04 1.10 1.04 0.945 0.785 0.805 0.45 -
P/RPS 1.04 0.97 0.96 0.86 0.76 0.80 0.48 67.36%
P/EPS 13.61 13.29 12.91 11.50 9.35 11.68 7.71 46.01%
EY 7.35 7.53 7.74 8.70 10.70 8.56 12.98 -31.53%
DY 0.00 1.82 1.28 2.12 0.00 3.11 4.44 -
P/NAPS 1.88 2.06 2.03 1.91 1.64 1.75 0.99 53.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 25/05/16 -
Price 1.00 1.08 1.04 0.985 0.89 0.855 0.73 -
P/RPS 1.00 0.95 0.96 0.89 0.86 0.85 0.78 17.99%
P/EPS 13.09 13.04 12.91 11.98 10.60 12.40 12.50 3.11%
EY 7.64 7.67 7.74 8.35 9.44 8.06 8.00 -3.02%
DY 0.00 1.85 1.28 2.03 0.00 2.92 2.74 -
P/NAPS 1.81 2.02 2.03 1.99 1.86 1.85 1.61 8.11%

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