[AWC] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 360.6%
YoY- 52.62%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 296,138 248,532 128,017 119,506 145,000 112,917 153,386 11.57%
PBT 39,101 30,045 12,824 13,753 9,715 5,232 16,390 15.57%
Tax -8,709 -6,450 -1,108 -3,793 -4,127 577 -2,679 21.68%
NP 30,392 23,595 11,716 9,960 5,588 5,809 13,711 14.17%
-
NP to SH 21,590 17,127 8,082 6,952 4,555 3,800 8,249 17.37%
-
Tax Rate 22.27% 21.47% 8.64% 27.58% 42.48% -11.03% 16.35% -
Total Cost 265,746 224,937 116,301 109,546 139,412 107,108 139,675 11.30%
-
Net Worth 139,500 114,545 91,532 79,195 72,115 71,952 67,614 12.81%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,214 6,211 - - - 3,372 4,507 2.45%
Div Payout % 24.15% 36.27% - - - 88.76% 54.64% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 139,500 114,545 91,532 79,195 72,115 71,952 67,614 12.81%
NOSH 260,748 248,472 225,449 225,628 225,360 224,852 272,783 -0.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.26% 9.49% 9.15% 8.33% 3.85% 5.14% 8.94% -
ROE 15.48% 14.95% 8.83% 8.78% 6.32% 5.28% 12.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 113.57 100.02 56.78 52.97 64.34 50.22 68.06 8.90%
EPS 8.28 6.89 3.59 3.09 2.00 1.69 3.66 14.56%
DPS 2.00 2.50 0.00 0.00 0.00 1.50 2.00 0.00%
NAPS 0.535 0.461 0.406 0.351 0.32 0.32 0.30 10.11%
Adjusted Per Share Value based on latest NOSH - 225,485
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 87.68 73.59 37.90 35.38 42.93 33.43 45.41 11.57%
EPS 6.39 5.07 2.39 2.06 1.35 1.13 2.44 17.38%
DPS 1.54 1.84 0.00 0.00 0.00 1.00 1.33 2.47%
NAPS 0.413 0.3391 0.271 0.2345 0.2135 0.213 0.2002 12.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.10 0.805 0.36 0.265 0.24 0.25 0.26 -
P/RPS 0.97 0.80 0.63 0.50 0.37 0.50 0.38 16.88%
P/EPS 13.29 11.68 10.04 8.60 11.87 14.79 7.09 11.02%
EY 7.53 8.56 9.96 11.63 8.42 6.76 14.10 -9.91%
DY 1.82 3.11 0.00 0.00 0.00 6.00 7.69 -21.33%
P/NAPS 2.06 1.75 0.89 0.75 0.75 0.78 0.81 16.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.08 0.855 0.295 0.295 0.245 0.25 0.22 -
P/RPS 0.95 0.85 0.52 0.56 0.38 0.50 0.32 19.86%
P/EPS 13.04 12.40 8.23 9.57 12.12 14.79 6.00 13.79%
EY 7.67 8.06 12.15 10.44 8.25 6.76 16.67 -12.12%
DY 1.85 2.92 0.00 0.00 0.00 6.00 9.09 -23.28%
P/NAPS 2.02 1.85 0.73 0.84 0.77 0.78 0.69 19.58%

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