[AWC] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 99.4%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 308,878 269,114 285,522 196,010 125,938 100,094 121,086 16.88%
PBT 41,982 30,142 38,912 18,550 18,258 1,036 3,452 51.61%
Tax -8,848 -6,570 -7,340 -4,304 -1,458 -1,326 -3,072 19.27%
NP 33,134 23,572 31,572 14,246 16,800 -290 380 110.50%
-
NP to SH 26,150 20,244 21,314 10,002 10,022 1,780 1,678 58.01%
-
Tax Rate 21.08% 21.80% 18.86% 23.20% 7.99% 127.99% 88.99% -
Total Cost 275,744 245,542 253,950 181,764 109,138 100,384 120,706 14.75%
-
Net Worth 189,085 150,873 128,610 104,107 85,773 73,025 70,294 17.92%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 5,185 - - - 6,802 -
Div Payout % - - 24.33% - - - 405.41% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 189,085 150,873 128,610 104,107 85,773 73,025 70,294 17.92%
NOSH 287,456 271,663 259,294 240,432 225,720 228,205 226,756 4.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.73% 8.76% 11.06% 7.27% 13.34% -0.29% 0.31% -
ROE 13.83% 13.42% 16.57% 9.61% 11.68% 2.44% 2.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.63 100.07 110.11 81.52 55.79 43.86 53.40 12.55%
EPS 9.48 7.62 8.22 4.16 4.44 0.78 0.74 52.93%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.665 0.561 0.496 0.433 0.38 0.32 0.31 13.55%
Adjusted Per Share Value based on latest NOSH - 256,643
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.45 79.68 84.54 58.03 37.29 29.64 35.85 16.88%
EPS 7.74 5.99 6.31 2.96 2.97 0.53 0.50 57.83%
DPS 0.00 0.00 1.54 0.00 0.00 0.00 2.01 -
NAPS 0.5598 0.4467 0.3808 0.3082 0.254 0.2162 0.2081 17.92%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.69 0.89 0.945 0.39 0.30 0.275 0.24 -
P/RPS 0.64 0.89 0.86 0.48 0.54 0.63 0.45 6.04%
P/EPS 7.50 11.82 11.50 9.38 6.76 35.26 32.43 -21.64%
EY 13.33 8.46 8.70 10.67 14.80 2.84 3.08 27.64%
DY 0.00 0.00 2.12 0.00 0.00 0.00 12.50 -
P/NAPS 1.04 1.59 1.91 0.90 0.79 0.86 0.77 5.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.77 0.775 0.985 0.435 0.335 0.285 0.22 -
P/RPS 0.71 0.77 0.89 0.53 0.60 0.65 0.41 9.57%
P/EPS 8.37 10.30 11.98 10.46 7.55 36.54 29.73 -19.03%
EY 11.94 9.71 8.35 9.56 13.25 2.74 3.36 23.51%
DY 0.00 0.00 2.03 0.00 0.00 0.00 13.64 -
P/NAPS 1.16 1.38 1.99 1.00 0.88 0.89 0.71 8.52%

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