[AWC] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 13.6%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 323,055 324,394 308,878 273,968 303,964 279,745 269,114 12.98%
PBT 36,089 44,164 41,982 36,612 33,444 35,004 30,142 12.79%
Tax -8,859 -9,397 -8,848 -7,476 -6,961 -7,944 -6,570 22.11%
NP 27,230 34,766 33,134 29,136 26,483 27,060 23,572 10.12%
-
NP to SH 20,045 26,676 26,150 24,284 21,376 22,640 20,244 -0.65%
-
Tax Rate 24.55% 21.28% 21.08% 20.42% 20.81% 22.69% 21.80% -
Total Cost 295,825 289,628 275,744 244,832 277,481 252,685 245,542 13.26%
-
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,394 1,950 - - 1,350 - - -
Div Payout % 21.92% 7.31% - - 6.32% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.89%
NOSH 296,291 295,842 287,456 272,932 272,775 272,508 271,663 5.97%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.43% 10.72% 10.73% 10.63% 8.71% 9.67% 8.76% -
ROE 10.00% 13.31% 13.83% 14.41% 13.17% 14.65% 13.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 110.27 110.90 108.63 101.63 112.55 103.69 100.07 6.70%
EPS 7.08 9.53 9.48 9.00 7.99 8.48 7.62 -4.79%
DPS 1.50 0.67 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.684 0.685 0.665 0.625 0.601 0.573 0.561 14.17%
Adjusted Per Share Value based on latest NOSH - 272,932
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 96.48 96.88 92.24 81.82 90.77 83.54 80.37 12.99%
EPS 5.99 7.97 7.81 7.25 6.38 6.76 6.05 -0.66%
DPS 1.31 0.58 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.5985 0.5984 0.5647 0.5031 0.4847 0.4617 0.4506 20.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.735 0.775 0.69 0.90 0.665 0.755 0.89 -
P/RPS 0.67 0.70 0.64 0.89 0.59 0.73 0.89 -17.28%
P/EPS 10.74 8.50 7.50 9.99 8.40 9.00 11.82 -6.20%
EY 9.31 11.77 13.33 10.01 11.90 11.11 8.46 6.60%
DY 2.04 0.86 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 1.07 1.13 1.04 1.44 1.11 1.32 1.59 -23.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 -
Price 0.645 0.705 0.77 0.80 0.76 0.74 0.775 -
P/RPS 0.58 0.64 0.71 0.79 0.68 0.71 0.77 -17.25%
P/EPS 9.43 7.73 8.37 8.88 9.60 8.82 10.30 -5.72%
EY 10.61 12.94 11.94 11.26 10.41 11.34 9.71 6.10%
DY 2.33 0.95 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 0.94 1.03 1.16 1.28 1.26 1.29 1.38 -22.63%

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