[AWC] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 219.74%
YoY- -15.66%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 343,913 329,198 332,512 304,084 315,054 320,277 336,812 1.40%
PBT 47,486 49,278 52,736 38,692 -7,166 27,870 28,940 39.15%
Tax -8,568 -7,952 -7,470 -6,332 -8,153 -8,180 -9,510 -6.72%
NP 38,918 41,326 45,266 32,360 -15,319 19,690 19,430 58.96%
-
NP to SH 25,859 30,908 33,698 22,508 -18,798 14,798 14,070 50.09%
-
Tax Rate 18.04% 16.14% 14.16% 16.37% - 29.35% 32.86% -
Total Cost 304,995 287,872 287,246 271,724 330,373 300,586 317,382 -2.62%
-
Net Worth 206,953 203,843 198,145 181,179 176,378 205,406 202,893 1.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,746 2,106 3,150 - 1,472 1,961 2,949 37.37%
Div Payout % 18.36% 6.82% 9.35% - 0.00% 13.26% 20.96% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 206,953 203,843 198,145 181,179 176,378 205,406 202,893 1.33%
NOSH 321,072 320,665 319,644 299,241 299,027 298,908 297,743 5.16%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.32% 12.55% 13.61% 10.64% -4.86% 6.15% 5.77% -
ROE 12.50% 15.16% 17.01% 12.42% -10.66% 7.20% 6.93% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 108.68 104.16 105.55 103.22 107.00 108.83 114.21 -3.25%
EPS 8.43 10.17 11.30 7.64 -6.41 5.05 4.78 46.02%
DPS 1.50 0.67 1.00 0.00 0.50 0.67 1.00 31.06%
NAPS 0.654 0.645 0.629 0.615 0.599 0.698 0.688 -3.32%
Adjusted Per Share Value based on latest NOSH - 299,241
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 102.70 98.31 99.30 90.81 94.09 95.65 100.58 1.40%
EPS 7.72 9.23 10.06 6.72 -5.61 4.42 4.20 50.10%
DPS 1.42 0.63 0.94 0.00 0.44 0.59 0.88 37.61%
NAPS 0.618 0.6088 0.5917 0.5411 0.5267 0.6134 0.6059 1.32%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.545 0.66 0.485 0.36 0.45 0.29 0.60 -
P/RPS 0.50 0.63 0.46 0.35 0.42 0.27 0.53 -3.81%
P/EPS 6.67 6.75 4.53 4.71 -7.05 5.77 12.58 -34.51%
EY 14.99 14.82 22.06 21.22 -14.19 17.34 7.95 52.68%
DY 2.75 1.01 2.06 0.00 1.11 2.30 1.67 39.48%
P/NAPS 0.83 1.02 0.77 0.59 0.75 0.42 0.87 -3.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 19/05/20 25/02/20 -
Price 0.505 0.56 0.545 0.44 0.385 0.47 0.52 -
P/RPS 0.46 0.54 0.52 0.43 0.36 0.43 0.46 0.00%
P/EPS 6.18 5.73 5.09 5.76 -6.03 9.35 10.90 -31.52%
EY 16.18 17.46 19.63 17.36 -16.58 10.70 9.18 45.96%
DY 2.97 1.19 1.83 0.00 1.30 1.42 1.92 33.78%
P/NAPS 0.77 0.87 0.87 0.72 0.64 0.67 0.76 0.87%

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