[AWC] QoQ TTM Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 315,055 319,969 337,023 343,353 323,056 337,451 323,846 -1.82% QoQ % -1.54% -5.06% -1.84% 6.28% -4.27% 4.20% - Horiz. % 97.29% 98.80% 104.07% 106.02% 99.76% 104.20% 100.00%
PBT -7,167 23,867 29,566 38,901 36,087 40,315 39,365 - QoQ % -130.03% -19.28% -24.00% 7.80% -10.49% 2.41% - Horiz. % -18.21% 60.63% 75.11% 98.82% 91.67% 102.41% 100.00%
Tax -8,152 -7,946 -9,190 -10,046 -8,859 -8,051 -8,099 0.44% QoQ % -2.59% 13.54% 8.52% -13.40% -10.04% 0.59% - Horiz. % 100.65% 98.11% 113.47% 124.04% 109.38% 99.41% 100.00%
NP -15,319 15,921 20,376 28,855 27,228 32,264 31,266 - QoQ % -196.22% -21.86% -29.38% 5.98% -15.61% 3.19% - Horiz. % -49.00% 50.92% 65.17% 92.29% 87.09% 103.19% 100.00%
NP to SH -18,798 11,136 14,004 20,645 20,044 24,403 24,329 - QoQ % -268.80% -20.48% -32.17% 3.00% -17.86% 0.30% - Horiz. % -77.27% 45.77% 57.56% 84.86% 82.39% 100.30% 100.00%
Tax Rate - % 33.29 % 31.08 % 25.82 % 24.55 % 19.97 % 20.57 % - QoQ % 0.00% 7.11% 20.37% 5.17% 22.93% -2.92% - Horiz. % 0.00% 161.84% 151.09% 125.52% 119.35% 97.08% 100.00%
Total Cost 330,374 304,048 316,647 314,498 295,828 305,187 292,580 8.44% QoQ % 8.66% -3.98% 0.68% 6.31% -3.07% 4.31% - Horiz. % 112.92% 103.92% 108.23% 107.49% 101.11% 104.31% 100.00%
Net Worth 176,378 205,406 202,893 204,605 200,396 200,373 189,085 -4.54% QoQ % -14.13% 1.24% -0.84% 2.10% 0.01% 5.97% - Horiz. % 93.28% 108.63% 107.30% 108.21% 105.98% 105.97% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,474 4,404 5,866 4,392 4,392 2,812 1,350 6.05% QoQ % -66.52% -24.93% 33.57% 0.00% 56.15% 108.32% - Horiz. % 109.20% 326.17% 434.49% 325.29% 325.29% 208.32% 100.00%
Div Payout % - % 39.55 % 41.89 % 21.28 % 21.91 % 11.53 % 5.55 % - QoQ % 0.00% -5.59% 96.85% -2.88% 90.03% 107.75% - Horiz. % 0.00% 712.61% 754.77% 383.42% 394.77% 207.75% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 176,378 205,406 202,893 204,605 200,396 200,373 189,085 -4.54% QoQ % -14.13% 1.24% -0.84% 2.10% 0.01% 5.97% - Horiz. % 93.28% 108.63% 107.30% 108.21% 105.98% 105.97% 100.00%
NOSH 294,455 294,279 294,903 293,131 292,977 292,516 284,339 2.36% QoQ % 0.06% -0.21% 0.60% 0.05% 0.16% 2.88% - Horiz. % 103.56% 103.50% 103.72% 103.09% 103.04% 102.88% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -4.86 % 4.98 % 6.05 % 8.40 % 8.43 % 9.56 % 9.65 % - QoQ % -197.59% -17.69% -27.98% -0.36% -11.82% -0.93% - Horiz. % -50.36% 51.61% 62.69% 87.05% 87.36% 99.07% 100.00%
ROE -10.66 % 5.42 % 6.90 % 10.09 % 10.00 % 12.18 % 12.87 % - QoQ % -296.68% -21.45% -31.62% 0.90% -17.90% -5.36% - Horiz. % -82.83% 42.11% 53.61% 78.40% 77.70% 94.64% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 107.00 108.73 114.28 117.13 110.27 115.36 113.89 -4.08% QoQ % -1.59% -4.86% -2.43% 6.22% -4.41% 1.29% - Horiz. % 93.95% 95.47% 100.34% 102.84% 96.82% 101.29% 100.00%
EPS -6.38 3.78 4.75 7.04 6.84 8.34 8.56 - QoQ % -268.78% -20.42% -32.53% 2.92% -17.99% -2.57% - Horiz. % -74.53% 44.16% 55.49% 82.24% 79.91% 97.43% 100.00%
DPS 0.50 1.50 2.00 1.50 1.50 0.96 0.47 4.22% QoQ % -66.67% -25.00% 33.33% 0.00% 56.25% 104.26% - Horiz. % 106.38% 319.15% 425.53% 319.15% 319.15% 204.26% 100.00%
NAPS 0.5990 0.6980 0.6880 0.6980 0.6840 0.6850 0.6650 -6.74% QoQ % -14.18% 1.45% -1.43% 2.05% -0.15% 3.01% - Horiz. % 90.08% 104.96% 103.46% 104.96% 102.86% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 98.55 100.09 105.42 107.40 101.05 105.56 101.30 -1.82% QoQ % -1.54% -5.06% -1.84% 6.28% -4.27% 4.21% - Horiz. % 97.29% 98.81% 104.07% 106.02% 99.75% 104.21% 100.00%
EPS -5.88 3.48 4.38 6.46 6.27 7.63 7.61 - QoQ % -268.97% -20.55% -32.20% 3.03% -17.82% 0.26% - Horiz. % -77.27% 45.73% 57.56% 84.89% 82.39% 100.26% 100.00%
DPS 0.46 1.38 1.84 1.37 1.37 0.88 0.42 6.26% QoQ % -66.67% -25.00% 34.31% 0.00% 55.68% 109.52% - Horiz. % 109.52% 328.57% 438.10% 326.19% 326.19% 209.52% 100.00%
NAPS 0.5517 0.6425 0.6347 0.6400 0.6268 0.6268 0.5915 -4.54% QoQ % -14.13% 1.23% -0.83% 2.11% 0.00% 5.97% - Horiz. % 93.27% 108.62% 107.30% 108.20% 105.97% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4500 0.2900 0.6000 0.6150 0.7350 0.7750 0.6900 -
P/RPS 0.42 0.27 0.53 0.53 0.67 0.67 0.61 -22.04% QoQ % 55.56% -49.06% 0.00% -20.90% 0.00% 9.84% - Horiz. % 68.85% 44.26% 86.89% 86.89% 109.84% 109.84% 100.00%
P/EPS -7.05 7.66 12.64 8.73 10.74 9.29 8.06 - QoQ % -192.04% -39.40% 44.79% -18.72% 15.61% 15.26% - Horiz. % -87.47% 95.04% 156.82% 108.31% 133.25% 115.26% 100.00%
EY -14.19 13.05 7.91 11.45 9.31 10.76 12.40 - QoQ % -208.74% 64.98% -30.92% 22.99% -13.48% -13.23% - Horiz. % -114.44% 105.24% 63.79% 92.34% 75.08% 86.77% 100.00%
DY 1.11 5.17 3.33 2.44 2.04 1.24 0.69 37.33% QoQ % -78.53% 55.26% 36.48% 19.61% 64.52% 79.71% - Horiz. % 160.87% 749.28% 482.61% 353.62% 295.65% 179.71% 100.00%
P/NAPS 0.75 0.42 0.87 0.88 1.07 1.13 1.04 -19.60% QoQ % 78.57% -51.72% -1.14% -17.76% -5.31% 8.65% - Horiz. % 72.12% 40.38% 83.65% 84.62% 102.88% 108.65% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 19/05/20 25/02/20 28/11/19 27/08/19 27/05/19 26/02/19 -
Price 0.3850 0.4700 0.5200 0.6200 0.6450 0.7050 0.7700 -
P/RPS 0.36 0.43 0.46 0.53 0.58 0.61 0.68 -34.58% QoQ % -16.28% -6.52% -13.21% -8.62% -4.92% -10.29% - Horiz. % 52.94% 63.24% 67.65% 77.94% 85.29% 89.71% 100.00%
P/EPS -6.03 12.42 10.95 8.80 9.43 8.45 9.00 - QoQ % -148.55% 13.42% 24.43% -6.68% 11.60% -6.11% - Horiz. % -67.00% 138.00% 121.67% 97.78% 104.78% 93.89% 100.00%
EY -16.58 8.05 9.13 11.36 10.61 11.83 11.11 - QoQ % -305.96% -11.83% -19.63% 7.07% -10.31% 6.48% - Horiz. % -149.23% 72.46% 82.18% 102.25% 95.50% 106.48% 100.00%
DY 1.30 3.19 3.85 2.42 2.32 1.36 0.62 63.89% QoQ % -59.25% -17.14% 59.09% 4.31% 70.59% 119.35% - Horiz. % 209.68% 514.52% 620.97% 390.32% 374.19% 219.35% 100.00%
P/NAPS 0.64 0.67 0.76 0.89 0.94 1.03 1.16 -32.76% QoQ % -4.48% -11.84% -14.61% -5.32% -8.74% -11.21% - Horiz. % 55.17% 57.76% 65.52% 76.72% 81.03% 88.79% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AWC Berhad Q1 2020.pdf 
