[AWC] YoY TTM Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 323,056 303,964 296,139 249,339 127,643 119,570 144,901 14.29% YoY % 6.28% 2.64% 18.77% 95.34% 6.75% -17.48% - Horiz. % 222.95% 209.77% 204.37% 172.08% 88.09% 82.52% 100.00%
PBT 36,087 33,445 39,100 30,324 12,647 13,909 9,650 24.57% YoY % 7.90% -14.46% 28.94% 139.77% -9.07% 44.13% - Horiz. % 373.96% 346.58% 405.18% 314.24% 131.06% 144.13% 100.00%
Tax -8,859 -6,960 -8,709 -6,501 -1,371 -3,702 -3,739 15.45% YoY % -27.28% 20.08% -33.96% -374.18% 62.97% 0.99% - Horiz. % 236.94% 186.15% 232.92% 173.87% 36.67% 99.01% 100.00%
NP 27,228 26,485 30,391 23,823 11,276 10,207 5,911 28.98% YoY % 2.81% -12.85% 27.57% 111.27% 10.47% 72.68% - Horiz. % 460.63% 448.06% 514.14% 403.03% 190.76% 172.68% 100.00%
NP to SH 20,044 21,377 21,589 17,244 7,777 7,175 4,373 28.87% YoY % -6.24% -0.98% 25.20% 121.73% 8.39% 64.08% - Horiz. % 458.36% 488.84% 493.69% 394.33% 177.84% 164.08% 100.00%
Tax Rate 24.55 % 20.81 % 22.27 % 21.44 % 10.84 % 26.62 % 38.75 % -7.32% YoY % 17.97% -6.56% 3.87% 97.79% -59.28% -31.30% - Horiz. % 63.35% 53.70% 57.47% 55.33% 27.97% 68.70% 100.00%
Total Cost 295,828 277,479 265,748 225,516 116,367 109,363 138,990 13.41% YoY % 6.61% 4.41% 17.84% 93.80% 6.40% -21.32% - Horiz. % 212.84% 199.64% 191.20% 162.25% 83.72% 78.68% 100.00%
Net Worth 200,396 162,306 140,986 119,383 90,986 78,919 72,409 18.48% YoY % 23.47% 15.12% 18.10% 31.21% 15.29% 8.99% - Horiz. % 276.75% 224.15% 194.71% 164.87% 125.66% 108.99% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,392 1,350 5,231 6,422 0 0 5,623 -4.03% YoY % 225.29% -74.19% -18.54% 0.00% 0.00% 0.00% - Horiz. % 78.10% 24.01% 93.02% 114.19% 0.00% 0.00% 100.00%
Div Payout % 21.91 % 6.32 % 24.23 % 37.24 % - % - % 128.61 % -25.53% YoY % 246.68% -73.92% -34.94% 0.00% 0.00% 0.00% - Horiz. % 17.04% 4.91% 18.84% 28.96% 0.00% 0.00% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 200,396 162,306 140,986 119,383 90,986 78,919 72,409 18.48% YoY % 23.47% 15.12% 18.10% 31.21% 15.29% 8.99% - Horiz. % 276.75% 224.15% 194.71% 164.87% 125.66% 108.99% 100.00%
NOSH 292,977 270,060 263,526 258,406 225,773 225,485 226,279 4.40% YoY % 8.49% 2.48% 1.98% 14.45% 0.13% -0.35% - Horiz. % 129.48% 119.35% 116.46% 114.20% 99.78% 99.65% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.43 % 8.71 % 10.26 % 9.55 % 8.83 % 8.54 % 4.08 % 12.85% YoY % -3.21% -15.11% 7.43% 8.15% 3.40% 109.31% - Horiz. % 206.62% 213.48% 251.47% 234.07% 216.42% 209.31% 100.00%
ROE 10.00 % 13.17 % 15.31 % 14.44 % 8.55 % 9.09 % 6.04 % 8.76% YoY % -24.07% -13.98% 6.02% 68.89% -5.94% 50.50% - Horiz. % 165.56% 218.05% 253.48% 239.07% 141.56% 150.50% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 110.27 112.55 112.38 96.49 56.54 53.03 64.04 9.48% YoY % -2.03% 0.15% 16.47% 70.66% 6.62% -17.19% - Horiz. % 172.19% 175.75% 175.48% 150.67% 88.29% 82.81% 100.00%
EPS 6.84 7.92 8.19 6.67 3.44 3.18 1.93 23.46% YoY % -13.64% -3.30% 22.79% 93.90% 8.18% 64.77% - Horiz. % 354.40% 410.36% 424.35% 345.60% 178.24% 164.77% 100.00%
DPS 1.50 0.50 2.00 2.49 0.00 0.00 2.50 -8.16% YoY % 200.00% -75.00% -19.68% 0.00% 0.00% 0.00% - Horiz. % 60.00% 20.00% 80.00% 99.60% 0.00% 0.00% 100.00%
NAPS 0.6840 0.6010 0.5350 0.4620 0.4030 0.3500 0.3200 13.49% YoY % 13.81% 12.34% 15.80% 14.64% 15.14% 9.38% - Horiz. % 213.75% 187.81% 167.19% 144.38% 125.94% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 108.25 101.85 99.23 83.55 42.77 40.07 48.55 14.29% YoY % 6.28% 2.64% 18.77% 95.35% 6.74% -17.47% - Horiz. % 222.97% 209.78% 204.39% 172.09% 88.09% 82.53% 100.00%
EPS 6.72 7.16 7.23 5.78 2.61 2.40 1.47 28.81% YoY % -6.15% -0.97% 25.09% 121.46% 8.75% 63.27% - Horiz. % 457.14% 487.07% 491.84% 393.20% 177.55% 163.27% 100.00%
DPS 1.47 0.45 1.75 2.15 0.00 0.00 1.88 -4.02% YoY % 226.67% -74.29% -18.60% 0.00% 0.00% 0.00% - Horiz. % 78.19% 23.94% 93.09% 114.36% 0.00% 0.00% 100.00%
NAPS 0.6715 0.5438 0.4724 0.4000 0.3049 0.2644 0.2426 18.48% YoY % 23.48% 15.11% 18.10% 31.19% 15.32% 8.99% - Horiz. % 276.79% 224.15% 194.72% 164.88% 125.68% 108.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7350 0.6650 1.1000 0.8050 0.3600 0.2650 0.2400 -
P/RPS 0.67 0.59 0.98 0.83 0.64 0.50 0.37 10.40% YoY % 13.56% -39.80% 18.07% 29.69% 28.00% 35.14% - Horiz. % 181.08% 159.46% 264.86% 224.32% 172.97% 135.14% 100.00%
P/EPS 10.74 8.40 13.43 12.06 10.45 8.33 12.42 -2.39% YoY % 27.86% -37.45% 11.36% 15.41% 25.45% -32.93% - Horiz. % 86.47% 67.63% 108.13% 97.10% 84.14% 67.07% 100.00%
EY 9.31 11.90 7.45 8.29 9.57 12.01 8.05 2.45% YoY % -21.76% 59.73% -10.13% -13.38% -20.32% 49.19% - Horiz. % 115.65% 147.83% 92.55% 102.98% 118.88% 149.19% 100.00%
DY 2.04 0.75 1.82 3.09 0.00 0.00 10.42 -23.79% YoY % 172.00% -58.79% -41.10% 0.00% 0.00% 0.00% - Horiz. % 19.58% 7.20% 17.47% 29.65% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.11 2.06 1.74 0.89 0.76 0.75 6.10% YoY % -3.60% -46.12% 18.39% 95.51% 17.11% 1.33% - Horiz. % 142.67% 148.00% 274.67% 232.00% 118.67% 101.33% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 29/08/17 23/08/16 28/08/15 27/08/14 30/08/13 -
Price 0.6450 0.7600 1.0800 0.8550 0.2950 0.2950 0.2450 -
P/RPS 0.58 0.68 0.96 0.89 0.52 0.56 0.38 7.30% YoY % -14.71% -29.17% 7.87% 71.15% -7.14% 47.37% - Horiz. % 152.63% 178.95% 252.63% 234.21% 136.84% 147.37% 100.00%
P/EPS 9.43 9.60 13.18 12.81 8.56 9.27 12.68 -4.81% YoY % -1.77% -27.16% 2.89% 49.65% -7.66% -26.89% - Horiz. % 74.37% 75.71% 103.94% 101.03% 67.51% 73.11% 100.00%
EY 10.61 10.42 7.59 7.80 11.68 10.79 7.89 5.06% YoY % 1.82% 37.29% -2.69% -33.22% 8.25% 36.76% - Horiz. % 134.47% 132.07% 96.20% 98.86% 148.04% 136.76% 100.00%
DY 2.32 0.66 1.85 2.91 0.00 0.00 10.20 -21.86% YoY % 251.52% -64.32% -36.43% 0.00% 0.00% 0.00% - Horiz. % 22.75% 6.47% 18.14% 28.53% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.26 2.02 1.85 0.73 0.84 0.77 3.38% YoY % -25.40% -37.62% 9.19% 153.42% -13.10% 9.09% - Horiz. % 122.08% 163.64% 262.34% 240.26% 94.81% 109.09% 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 
