[AWC] QoQ Cumulative 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- 115.12%
YoY- 92.59%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 142,761 67,123 248,532 173,340 98,005 37,812 128,017 7.50%
PBT 19,456 10,101 30,045 18,137 9,275 2,129 12,824 31.86%
Tax -3,670 -1,868 -6,450 -3,915 -2,152 -415 -1,108 121.39%
NP 15,786 8,233 23,595 14,222 7,123 1,714 11,716 21.88%
-
NP to SH 10,657 5,438 17,127 10,758 5,001 1,254 8,082 20.14%
-
Tax Rate 18.86% 18.49% 21.47% 21.59% 23.20% 19.49% 8.64% -
Total Cost 126,975 58,890 224,937 159,118 90,882 36,098 116,301 6.00%
-
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 2,592 - 6,211 3,684 - - - -
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 8.29% 4.39% 14.95% 9.67% 4.80% 1.34% 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 55.06 25.92 100.02 70.57 40.76 16.89 56.78 -2.02%
EPS 4.11 2.10 6.89 4.38 2.08 0.56 3.59 9.39%
DPS 1.00 0.00 2.50 1.50 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 42.27 19.87 73.59 51.32 29.02 11.20 37.90 7.51%
EPS 3.16 1.61 5.07 3.19 1.48 0.37 2.39 20.36%
DPS 0.77 0.00 1.84 1.09 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 1.72 3.03 0.80 0.64 0.96 2.31 0.63 94.74%
P/EPS 22.99 37.38 11.68 10.27 18.75 69.64 10.04 73.29%
EY 4.35 2.68 8.56 9.73 5.33 1.44 9.96 -42.29%
DY 1.06 0.00 3.11 3.33 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 1.79 3.43 0.85 1.03 1.07 2.43 0.52 127.12%
P/EPS 23.97 42.38 12.40 16.67 20.91 73.21 8.23 103.28%
EY 4.17 2.36 8.06 6.00 4.78 1.37 12.15 -50.82%
DY 1.02 0.00 2.92 2.05 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