[AWC] YoY TTM Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 315,055 323,056 303,964 296,139 249,339 127,643 119,570 17.51% YoY % -2.48% 6.28% 2.64% 18.77% 95.34% 6.75% - Horiz. % 263.49% 270.18% 254.21% 247.67% 208.53% 106.75% 100.00%
PBT -7,167 36,087 33,445 39,100 30,324 12,647 13,909 - YoY % -119.86% 7.90% -14.46% 28.94% 139.77% -9.07% - Horiz. % -51.53% 259.45% 240.46% 281.11% 218.02% 90.93% 100.00%
Tax -8,152 -8,859 -6,960 -8,709 -6,501 -1,371 -3,702 14.05% YoY % 7.98% -27.28% 20.08% -33.96% -374.18% 62.97% - Horiz. % 220.21% 239.30% 188.01% 235.25% 175.61% 37.03% 100.00%
NP -15,319 27,228 26,485 30,391 23,823 11,276 10,207 - YoY % -156.26% 2.81% -12.85% 27.57% 111.27% 10.47% - Horiz. % -150.08% 266.76% 259.48% 297.75% 233.40% 110.47% 100.00%
NP to SH -18,798 20,044 21,377 21,589 17,244 7,777 7,175 - YoY % -193.78% -6.24% -0.98% 25.20% 121.73% 8.39% - Horiz. % -261.99% 279.36% 297.94% 300.89% 240.33% 108.39% 100.00%
Tax Rate - % 24.55 % 20.81 % 22.27 % 21.44 % 10.84 % 26.62 % - YoY % 0.00% 17.97% -6.56% 3.87% 97.79% -59.28% - Horiz. % 0.00% 92.22% 78.17% 83.66% 80.54% 40.72% 100.00%
Total Cost 330,374 295,828 277,479 265,748 225,516 116,367 109,363 20.21% YoY % 11.68% 6.61% 4.41% 17.84% 93.80% 6.40% - Horiz. % 302.09% 270.50% 253.72% 243.00% 206.21% 106.40% 100.00%
Net Worth 176,378 200,396 162,306 140,986 119,383 90,986 78,919 14.33% YoY % -11.99% 23.47% 15.12% 18.10% 31.21% 15.29% - Horiz. % 223.49% 253.92% 205.66% 178.65% 151.27% 115.29% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 1,474 4,392 1,350 5,231 6,422 0 0 - YoY % -66.43% 225.29% -74.19% -18.54% 0.00% 0.00% - Horiz. % 22.96% 68.39% 21.03% 81.46% 100.00% - -
Div Payout % - % 21.91 % 6.32 % 24.23 % 37.24 % - % - % - YoY % 0.00% 246.68% -73.92% -34.94% 0.00% 0.00% - Horiz. % 0.00% 58.83% 16.97% 65.06% 100.00% - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 176,378 200,396 162,306 140,986 119,383 90,986 78,919 14.33% YoY % -11.99% 23.47% 15.12% 18.10% 31.21% 15.29% - Horiz. % 223.49% 253.92% 205.66% 178.65% 151.27% 115.29% 100.00%
NOSH 294,455 292,977 270,060 263,526 258,406 225,773 225,485 4.54% YoY % 0.50% 8.49% 2.48% 1.98% 14.45% 0.13% - Horiz. % 130.59% 129.93% 119.77% 116.87% 114.60% 100.13% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.86 % 8.43 % 8.71 % 10.26 % 9.55 % 8.83 % 8.54 % - YoY % -157.65% -3.21% -15.11% 7.43% 8.15% 3.40% - Horiz. % -56.91% 98.71% 101.99% 120.14% 111.83% 103.40% 100.00%
ROE -10.66 % 10.00 % 13.17 % 15.31 % 14.44 % 8.55 % 9.09 % - YoY % -206.60% -24.07% -13.98% 6.02% 68.89% -5.94% - Horiz. % -117.27% 110.01% 144.88% 168.43% 158.86% 94.06% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 107.00 110.27 112.55 112.38 96.49 56.54 53.03 12.40% YoY % -2.97% -2.03% 0.15% 16.47% 70.66% 6.62% - Horiz. % 201.77% 207.94% 212.24% 211.92% 181.95% 106.62% 100.00%
EPS -6.38 6.84 7.92 8.19 6.67 3.44 3.18 - YoY % -193.27% -13.64% -3.30% 22.79% 93.90% 8.18% - Horiz. % -200.63% 215.09% 249.06% 257.55% 209.75% 108.18% 100.00%
DPS 0.50 1.50 0.50 2.00 2.49 0.00 0.00 - YoY % -66.67% 200.00% -75.00% -19.68% 0.00% 0.00% - Horiz. % 20.08% 60.24% 20.08% 80.32% 100.00% - -
NAPS 0.5990 0.6840 0.6010 0.5350 0.4620 0.4030 0.3500 9.36% YoY % -12.43% 13.81% 12.34% 15.80% 14.64% 15.14% - Horiz. % 171.14% 195.43% 171.71% 152.86% 132.00% 115.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,688 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 98.55 101.05 95.08 92.63 77.99 39.93 37.40 17.51% YoY % -2.47% 6.28% 2.64% 18.77% 95.32% 6.76% - Horiz. % 263.50% 270.19% 254.22% 247.67% 208.53% 106.76% 100.00%
EPS -5.88 6.27 6.69 6.75 5.39 2.43 2.24 - YoY % -193.78% -6.28% -0.89% 25.23% 121.81% 8.48% - Horiz. % -262.50% 279.91% 298.66% 301.34% 240.62% 108.48% 100.00%
DPS 0.46 1.37 0.42 1.64 2.01 0.00 0.00 - YoY % -66.42% 226.19% -74.39% -18.41% 0.00% 0.00% - Horiz. % 22.89% 68.16% 20.90% 81.59% 100.00% - -
NAPS 0.5517 0.6268 0.5077 0.4410 0.3734 0.2846 0.2469 14.33% YoY % -11.98% 23.46% 15.12% 18.10% 31.20% 15.27% - Horiz. % 223.45% 253.87% 205.63% 178.61% 151.24% 115.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4500 0.7350 0.6650 1.1000 0.8050 0.3600 0.2650 -
P/RPS 0.42 0.67 0.59 0.98 0.83 0.64 0.50 -2.86% YoY % -37.31% 13.56% -39.80% 18.07% 29.69% 28.00% - Horiz. % 84.00% 134.00% 118.00% 196.00% 166.00% 128.00% 100.00%
P/EPS -7.05 10.74 8.40 13.43 12.06 10.45 8.33 - YoY % -165.64% 27.86% -37.45% 11.36% 15.41% 25.45% - Horiz. % -84.63% 128.93% 100.84% 161.22% 144.78% 125.45% 100.00%
EY -14.19 9.31 11.90 7.45 8.29 9.57 12.01 - YoY % -252.42% -21.76% 59.73% -10.13% -13.38% -20.32% - Horiz. % -118.15% 77.52% 99.08% 62.03% 69.03% 79.68% 100.00%
DY 1.11 2.04 0.75 1.82 3.09 0.00 0.00 - YoY % -45.59% 172.00% -58.79% -41.10% 0.00% 0.00% - Horiz. % 35.92% 66.02% 24.27% 58.90% 100.00% - -
P/NAPS 0.75 1.07 1.11 2.06 1.74 0.89 0.76 -0.22% YoY % -29.91% -3.60% -46.12% 18.39% 95.51% 17.11% - Horiz. % 98.68% 140.79% 146.05% 271.05% 228.95% 117.11% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 27/08/19 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 -
Price 0.3850 0.6450 0.7600 1.0800 0.8550 0.2950 0.2950 -
P/RPS 0.36 0.58 0.68 0.96 0.89 0.52 0.56 -7.09% YoY % -37.93% -14.71% -29.17% 7.87% 71.15% -7.14% - Horiz. % 64.29% 103.57% 121.43% 171.43% 158.93% 92.86% 100.00%
P/EPS -6.03 9.43 9.60 13.18 12.81 8.56 9.27 - YoY % -163.94% -1.77% -27.16% 2.89% 49.65% -7.66% - Horiz. % -65.05% 101.73% 103.56% 142.18% 138.19% 92.34% 100.00%
EY -16.58 10.61 10.42 7.59 7.80 11.68 10.79 - YoY % -256.27% 1.82% 37.29% -2.69% -33.22% 8.25% - Horiz. % -153.66% 98.33% 96.57% 70.34% 72.29% 108.25% 100.00%
DY 1.30 2.32 0.66 1.85 2.91 0.00 0.00 - YoY % -43.97% 251.52% -64.32% -36.43% 0.00% 0.00% - Horiz. % 44.67% 79.73% 22.68% 63.57% 100.00% - -
P/NAPS 0.64 0.94 1.26 2.02 1.85 0.73 0.84 -4.43% YoY % -31.91% -25.40% -37.62% 9.19% 153.42% -13.10% - Horiz. % 76.19% 111.90% 150.00% 240.48% 220.24% 86.90% 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 Q4 2019.pdf 
