[AWC] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -0.32%
YoY- 363.33%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 68,353 75,639 60,193 30,809 23,197 35,123 28,692 15.55%
PBT 7,014 9,354 7,146 5,270 248 5,013 1,842 24.93%
Tax -1,558 -1,802 -1,737 -267 -406 -1,480 -189 42.08%
NP 5,456 7,552 5,409 5,003 -158 3,533 1,653 21.99%
-
NP to SH 5,060 5,218 3,747 2,502 540 3,903 1,055 29.83%
-
Tax Rate 22.21% 19.26% 24.31% 5.07% 163.71% 29.52% 10.26% -
Total Cost 62,897 68,087 54,784 25,806 23,355 31,590 27,039 15.09%
-
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.57%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 2,596 - - - - - -
Div Payout % - 49.75% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.57%
NOSH 271,663 259,601 256,643 225,405 225,000 225,549 224,468 3.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.98% 9.98% 8.99% 16.24% -0.68% 10.06% 5.76% -
ROE 3.35% 4.05% 3.37% 2.92% 0.75% 5.58% 1.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.42 29.14 23.45 13.67 10.31 15.57 12.78 12.13%
EPS 1.88 2.01 1.46 1.11 0.24 1.73 0.47 25.96%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.496 0.433 0.38 0.32 0.31 0.33 9.23%
Adjusted Per Share Value based on latest NOSH - 225,405
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.24 22.40 17.82 9.12 6.87 10.40 8.50 15.54%
EPS 1.50 1.54 1.11 0.74 0.16 1.16 0.31 30.02%
DPS 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.3812 0.329 0.2536 0.2132 0.207 0.2193 12.57%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.89 0.945 0.39 0.30 0.275 0.24 0.25 -
P/RPS 3.50 3.24 1.66 2.19 2.67 1.54 1.96 10.13%
P/EPS 47.30 47.01 26.71 27.03 114.58 13.87 53.19 -1.93%
EY 2.11 2.13 3.74 3.70 0.87 7.21 1.88 1.94%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.91 0.90 0.79 0.86 0.77 0.76 13.07%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.775 0.985 0.435 0.335 0.285 0.22 0.26 -
P/RPS 3.05 3.38 1.85 2.45 2.76 1.41 2.03 7.01%
P/EPS 41.19 49.00 29.79 30.18 118.75 12.71 55.32 -4.79%
EY 2.43 2.04 3.36 3.31 0.84 7.87 1.81 5.02%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.99 1.00 0.88 0.89 0.71 0.79 9.73%

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