[AWC] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 43.41%
YoY- 92.59%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 285,522 268,492 248,532 231,120 196,010 151,248 128,017 70.29%
PBT 38,912 40,404 30,045 24,182 18,550 8,516 12,824 108.88%
Tax -7,340 -7,472 -6,450 -5,220 -4,304 -1,660 -1,108 250.71%
NP 31,572 32,932 23,595 18,962 14,246 6,856 11,716 93.06%
-
NP to SH 21,314 21,752 17,127 14,344 10,002 5,016 8,082 90.32%
-
Tax Rate 18.86% 18.49% 21.47% 21.59% 23.20% 19.49% 8.64% -
Total Cost 253,950 235,560 224,937 212,157 181,764 144,392 116,301 67.91%
-
Net Worth 128,610 123,779 114,545 111,264 104,107 93,826 91,532 25.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,185 - 6,211 4,912 - - - -
Div Payout % 24.33% - 36.27% 34.25% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,610 123,779 114,545 111,264 104,107 93,826 91,532 25.31%
NOSH 259,294 258,952 248,472 245,616 240,432 223,928 225,449 9.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.06% 12.27% 9.49% 8.20% 7.27% 4.53% 9.15% -
ROE 16.57% 17.57% 14.95% 12.89% 9.61% 5.35% 8.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 110.11 103.68 100.02 94.10 81.52 67.54 56.78 55.19%
EPS 8.22 8.40 6.89 5.84 4.16 2.24 3.59 73.28%
DPS 2.00 0.00 2.50 2.00 0.00 0.00 0.00 -
NAPS 0.496 0.478 0.461 0.453 0.433 0.419 0.406 14.21%
Adjusted Per Share Value based on latest NOSH - 255,866
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.54 79.50 73.59 68.43 58.03 44.78 37.90 70.30%
EPS 6.31 6.44 5.07 4.25 2.96 1.49 2.39 90.46%
DPS 1.54 0.00 1.84 1.45 0.00 0.00 0.00 -
NAPS 0.3808 0.3665 0.3391 0.3294 0.3082 0.2778 0.271 25.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.945 0.785 0.805 0.45 0.39 0.39 0.36 -
P/RPS 0.86 0.76 0.80 0.48 0.48 0.58 0.63 22.94%
P/EPS 11.50 9.35 11.68 7.71 9.38 17.41 10.04 9.42%
EY 8.70 10.70 8.56 12.98 10.67 5.74 9.96 -8.58%
DY 2.12 0.00 3.11 4.44 0.00 0.00 0.00 -
P/NAPS 1.91 1.64 1.75 0.99 0.90 0.93 0.89 65.99%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 23/08/16 25/05/16 29/02/16 23/11/15 28/08/15 -
Price 0.985 0.89 0.855 0.73 0.435 0.41 0.295 -
P/RPS 0.89 0.86 0.85 0.78 0.53 0.61 0.52 42.85%
P/EPS 11.98 10.60 12.40 12.50 10.46 18.30 8.23 28.29%
EY 8.35 9.44 8.06 8.00 9.56 5.46 12.15 -22.03%
DY 2.03 0.00 2.92 2.74 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 1.85 1.61 1.00 0.98 0.73 94.55%

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