[AWC] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 44.68%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 303,964 296,138 248,532 128,017 119,506 145,000 112,917 17.93%
PBT 33,444 39,101 30,045 12,824 13,753 9,715 5,232 36.21%
Tax -6,961 -8,709 -6,450 -1,108 -3,793 -4,127 577 -
NP 26,483 30,392 23,595 11,716 9,960 5,588 5,809 28.75%
-
NP to SH 21,376 21,590 17,127 8,082 6,952 4,555 3,800 33.34%
-
Tax Rate 20.81% 22.27% 21.47% 8.64% 27.58% 42.48% -11.03% -
Total Cost 277,481 265,746 224,937 116,301 109,546 139,412 107,108 17.18%
-
Net Worth 162,306 139,500 114,545 91,532 79,195 72,115 71,952 14.51%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,350 5,214 6,211 - - - 3,372 -14.14%
Div Payout % 6.32% 24.15% 36.27% - - - 88.76% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 162,306 139,500 114,545 91,532 79,195 72,115 71,952 14.51%
NOSH 272,775 260,748 248,472 225,449 225,628 225,360 224,852 3.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.71% 10.26% 9.49% 9.15% 8.33% 3.85% 5.14% -
ROE 13.17% 15.48% 14.95% 8.83% 8.78% 6.32% 5.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 112.55 113.57 100.02 56.78 52.97 64.34 50.22 14.38%
EPS 7.99 8.28 6.89 3.59 3.09 2.00 1.69 29.53%
DPS 0.50 2.00 2.50 0.00 0.00 0.00 1.50 -16.72%
NAPS 0.601 0.535 0.461 0.406 0.351 0.32 0.32 11.07%
Adjusted Per Share Value based on latest NOSH - 225,773
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 90.00 87.68 73.59 37.90 35.38 42.93 33.43 17.93%
EPS 6.33 6.39 5.07 2.39 2.06 1.35 1.13 33.24%
DPS 0.40 1.54 1.84 0.00 0.00 0.00 1.00 -14.15%
NAPS 0.4806 0.413 0.3391 0.271 0.2345 0.2135 0.213 14.51%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.665 1.10 0.805 0.36 0.265 0.24 0.25 -
P/RPS 0.59 0.97 0.80 0.63 0.50 0.37 0.50 2.79%
P/EPS 8.40 13.29 11.68 10.04 8.60 11.87 14.79 -8.99%
EY 11.90 7.53 8.56 9.96 11.63 8.42 6.76 9.87%
DY 0.75 1.82 3.11 0.00 0.00 0.00 6.00 -29.27%
P/NAPS 1.11 2.06 1.75 0.89 0.75 0.75 0.78 6.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.76 1.08 0.855 0.295 0.295 0.245 0.25 -
P/RPS 0.68 0.95 0.85 0.52 0.56 0.38 0.50 5.25%
P/EPS 9.60 13.04 12.40 8.23 9.57 12.12 14.79 -6.94%
EY 10.41 7.67 8.06 12.15 10.44 8.25 6.76 7.45%
DY 0.66 1.85 2.92 0.00 0.00 0.00 6.00 -30.76%
P/NAPS 1.26 2.02 1.85 0.73 0.84 0.77 0.78 8.31%

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