[AWC] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -6.2%
YoY- -6.9%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 303,964 279,745 269,114 264,816 296,138 280,244 285,522 4.27%
PBT 33,444 35,004 30,142 32,228 39,101 38,208 38,912 -9.62%
Tax -6,961 -7,944 -6,570 -6,908 -8,709 -8,482 -7,340 -3.48%
NP 26,483 27,060 23,572 25,320 30,392 29,725 31,572 -11.08%
-
NP to SH 21,376 22,640 20,244 20,252 21,590 20,914 21,314 0.19%
-
Tax Rate 20.81% 22.69% 21.80% 21.43% 22.27% 22.20% 18.86% -
Total Cost 277,481 252,685 245,542 239,496 265,746 250,518 253,950 6.10%
-
Net Worth 162,306 154,591 150,873 146,853 139,500 133,227 128,610 16.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,350 - - - 5,214 3,462 5,185 -59.32%
Div Payout % 6.32% - - - 24.15% 16.56% 24.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 162,306 154,591 150,873 146,853 139,500 133,227 128,610 16.83%
NOSH 272,775 272,508 271,663 265,078 260,748 259,701 259,294 3.44%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.71% 9.67% 8.76% 9.56% 10.26% 10.61% 11.06% -
ROE 13.17% 14.65% 13.42% 13.79% 15.48% 15.70% 16.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 112.55 103.69 100.07 99.90 113.57 107.91 110.11 1.47%
EPS 7.99 8.48 7.62 7.64 8.28 8.05 8.22 -1.87%
DPS 0.50 0.00 0.00 0.00 2.00 1.33 2.00 -60.41%
NAPS 0.601 0.573 0.561 0.554 0.535 0.513 0.496 13.69%
Adjusted Per Share Value based on latest NOSH - 265,078
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 91.10 83.84 80.65 79.36 88.75 83.99 85.57 4.27%
EPS 6.41 6.79 6.07 6.07 6.47 6.27 6.39 0.20%
DPS 0.40 0.00 0.00 0.00 1.56 1.04 1.55 -59.56%
NAPS 0.4864 0.4633 0.4522 0.4401 0.4181 0.3993 0.3854 16.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.665 0.755 0.89 1.04 1.10 1.04 0.945 -
P/RPS 0.59 0.73 0.89 1.04 0.97 0.96 0.86 -22.26%
P/EPS 8.40 9.00 11.82 13.61 13.29 12.91 11.50 -18.94%
EY 11.90 11.11 8.46 7.35 7.53 7.74 8.70 23.29%
DY 0.75 0.00 0.00 0.00 1.82 1.28 2.12 -50.07%
P/NAPS 1.11 1.32 1.59 1.88 2.06 2.03 1.91 -30.42%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.76 0.74 0.775 1.00 1.08 1.04 0.985 -
P/RPS 0.68 0.71 0.77 1.00 0.95 0.96 0.89 -16.46%
P/EPS 9.60 8.82 10.30 13.09 13.04 12.91 11.98 -13.76%
EY 10.41 11.34 9.71 7.64 7.67 7.74 8.35 15.88%
DY 0.66 0.00 0.00 0.00 1.85 1.28 2.03 -52.81%
P/NAPS 1.26 1.29 1.38 1.81 2.02 2.03 1.99 -26.32%

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