[AWC] QoQ TTM Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 343,353 323,056 337,451 323,846 306,252 303,964 295,764 10.45% QoQ % 6.28% -4.27% 4.20% 5.74% 0.75% 2.77% - Horiz. % 116.09% 109.23% 114.09% 109.49% 103.55% 102.77% 100.00%
PBT 38,901 36,087 40,315 39,365 34,541 33,445 36,696 3.96% QoQ % 7.80% -10.49% 2.41% 13.97% 3.28% -8.86% - Horiz. % 106.01% 98.34% 109.86% 107.27% 94.13% 91.14% 100.00%
Tax -10,046 -8,859 -8,051 -8,099 -7,102 -6,960 -8,304 13.52% QoQ % -13.40% -10.04% 0.59% -14.04% -2.04% 16.18% - Horiz. % 120.98% 106.68% 96.95% 97.53% 85.53% 83.82% 100.00%
NP 28,855 27,228 32,264 31,266 27,439 26,485 28,392 1.08% QoQ % 5.98% -15.61% 3.19% 13.95% 3.60% -6.72% - Horiz. % 101.63% 95.90% 113.64% 110.12% 96.64% 93.28% 100.00%
NP to SH 20,645 20,044 24,403 24,329 22,385 21,377 22,883 -6.63% QoQ % 3.00% -17.86% 0.30% 8.68% 4.72% -6.58% - Horiz. % 90.22% 87.59% 106.64% 106.32% 97.82% 93.42% 100.00%
Tax Rate 25.82 % 24.55 % 19.97 % 20.57 % 20.56 % 20.81 % 22.63 % 9.18% QoQ % 5.17% 22.93% -2.92% 0.05% -1.20% -8.04% - Horiz. % 114.10% 108.48% 88.25% 90.90% 90.85% 91.96% 100.00%
Total Cost 314,498 295,828 305,187 292,580 278,813 277,479 267,372 11.42% QoQ % 6.31% -3.07% 4.31% 4.94% 0.48% 3.78% - Horiz. % 117.63% 110.64% 114.14% 109.43% 104.28% 103.78% 100.00%
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.53% QoQ % 2.10% 0.01% 5.97% 12.23% 3.80% 4.99% - Horiz. % 132.35% 129.63% 129.61% 122.31% 108.98% 104.99% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,392 4,392 2,812 1,350 1,350 1,350 2,635 40.53% QoQ % 0.00% 56.15% 108.32% 0.00% 0.00% -48.76% - Horiz. % 166.68% 166.68% 106.74% 51.24% 51.24% 51.24% 100.00%
Div Payout % 21.28 % 21.91 % 11.53 % 5.55 % 6.03 % 6.32 % 11.52 % 50.49% QoQ % -2.88% 90.03% 107.75% -7.96% -4.59% -45.14% - Horiz. % 184.72% 190.19% 100.09% 48.18% 52.34% 54.86% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.53% QoQ % 2.10% 0.01% 5.97% 12.23% 3.80% 4.99% - Horiz. % 132.35% 129.63% 129.61% 122.31% 108.98% 104.99% 100.00%
NOSH 293,131 292,977 292,516 284,339 269,566 270,060 269,793 5.68% QoQ % 0.05% 0.16% 2.88% 5.48% -0.18% 0.10% - Horiz. % 108.65% 108.59% 108.42% 105.39% 99.92% 100.10% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.40 % 8.43 % 9.56 % 9.65 % 8.96 % 8.71 % 9.60 % -8.51% QoQ % -0.36% -11.82% -0.93% 7.70% 2.87% -9.27% - Horiz. % 87.50% 87.81% 99.58% 100.52% 93.33% 90.73% 100.00%
ROE 10.09 % 10.00 % 12.18 % 12.87 % 13.29 % 13.17 % 14.80 % -22.52% QoQ % 0.90% -17.90% -5.36% -3.16% 0.91% -11.01% - Horiz. % 68.18% 67.57% 82.30% 86.96% 89.80% 88.99% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 117.13 110.27 115.36 113.89 113.61 112.55 109.63 4.51% QoQ % 6.22% -4.41% 1.29% 0.25% 0.94% 2.66% - Horiz. % 106.84% 100.58% 105.23% 103.89% 103.63% 102.66% 100.00%
EPS 7.04 6.84 8.34 8.56 8.30 7.92 8.48 -11.66% QoQ % 2.92% -17.99% -2.57% 3.13% 4.80% -6.60% - Horiz. % 83.02% 80.66% 98.35% 100.94% 97.88% 93.40% 100.00%
DPS 1.50 1.50 0.96 0.47 0.50 0.50 0.98 32.78% QoQ % 0.00% 56.25% 104.26% -6.00% 0.00% -48.98% - Horiz. % 153.06% 153.06% 97.96% 47.96% 51.02% 51.02% 100.00%
NAPS 0.6980 0.6840 0.6850 0.6650 0.6250 0.6010 0.5730 14.05% QoQ % 2.05% -0.15% 3.01% 6.40% 3.99% 4.89% - Horiz. % 121.82% 119.37% 119.55% 116.06% 109.08% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.05 108.25 113.07 108.51 102.62 101.85 99.10 10.45% QoQ % 6.28% -4.26% 4.20% 5.74% 0.76% 2.77% - Horiz. % 116.09% 109.23% 114.10% 109.50% 103.55% 102.77% 100.00%
EPS 6.92 6.72 8.18 8.15 7.50 7.16 7.67 -6.62% QoQ % 2.98% -17.85% 0.37% 8.67% 4.75% -6.65% - Horiz. % 90.22% 87.61% 106.65% 106.26% 97.78% 93.35% 100.00%
DPS 1.47 1.47 0.94 0.45 0.45 0.45 0.88 40.74% QoQ % 0.00% 56.38% 108.89% 0.00% 0.00% -48.86% - Horiz. % 167.05% 167.05% 106.82% 51.14% 51.14% 51.14% 100.00%
NAPS 0.6856 0.6715 0.6714 0.6336 0.5645 0.5438 0.5180 20.53% QoQ % 2.10% 0.01% 5.97% 12.24% 3.81% 4.98% - Horiz. % 132.36% 129.63% 129.61% 122.32% 108.98% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.6150 0.7350 0.7750 0.6900 0.9000 0.6650 0.7550 -
P/RPS 0.53 0.67 0.67 0.61 0.79 0.59 0.69 -16.11% QoQ % -20.90% 0.00% 9.84% -22.78% 33.90% -14.49% - Horiz. % 76.81% 97.10% 97.10% 88.41% 114.49% 85.51% 100.00%
P/EPS 8.73 10.74 9.29 8.06 10.84 8.40 8.90 -1.28% QoQ % -18.72% 15.61% 15.26% -25.65% 29.05% -5.62% - Horiz. % 98.09% 120.67% 104.38% 90.56% 121.80% 94.38% 100.00%
EY 11.45 9.31 10.76 12.40 9.23 11.90 11.23 1.30% QoQ % 22.99% -13.48% -13.23% 34.34% -22.44% 5.97% - Horiz. % 101.96% 82.90% 95.81% 110.42% 82.19% 105.97% 100.00%
DY 2.44 2.04 1.24 0.69 0.56 0.75 1.29 52.89% QoQ % 19.61% 64.52% 79.71% 23.21% -25.33% -41.86% - Horiz. % 189.15% 158.14% 96.12% 53.49% 43.41% 58.14% 100.00%
P/NAPS 0.88 1.07 1.13 1.04 1.44 1.11 1.32 -23.67% QoQ % -17.76% -5.31% 8.65% -27.78% 29.73% -15.91% - Horiz. % 66.67% 81.06% 85.61% 78.79% 109.09% 84.09% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 -
Price 0.6200 0.6450 0.7050 0.7700 0.8000 0.7600 0.7400 -
P/RPS 0.53 0.58 0.61 0.68 0.70 0.68 0.68 -15.29% QoQ % -8.62% -4.92% -10.29% -2.86% 2.94% 0.00% - Horiz. % 77.94% 85.29% 89.71% 100.00% 102.94% 100.00% 100.00%
P/EPS 8.80 9.43 8.45 9.00 9.63 9.60 8.72 0.61% QoQ % -6.68% 11.60% -6.11% -6.54% 0.31% 10.09% - Horiz. % 100.92% 108.14% 96.90% 103.21% 110.44% 110.09% 100.00%
EY 11.36 10.61 11.83 11.11 10.38 10.42 11.46 -0.58% QoQ % 7.07% -10.31% 6.48% 7.03% -0.38% -9.08% - Horiz. % 99.13% 92.58% 103.23% 96.95% 90.58% 90.92% 100.00%
DY 2.42 2.32 1.36 0.62 0.62 0.66 1.32 49.74% QoQ % 4.31% 70.59% 119.35% 0.00% -6.06% -50.00% - Horiz. % 183.33% 175.76% 103.03% 46.97% 46.97% 50.00% 100.00%
P/NAPS 0.89 0.94 1.03 1.16 1.28 1.26 1.29 -21.90% QoQ % -5.32% -8.74% -11.21% -9.38% 1.59% -2.33% - Horiz. % 68.99% 72.87% 79.84% 89.92% 99.22% 97.67% 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 
