[AWC] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 7.68%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 355,156 323,055 324,394 308,878 273,968 303,964 279,745 17.23%
PBT 47,868 36,089 44,164 41,982 36,612 33,444 35,004 23.17%
Tax -12,224 -8,859 -9,397 -8,848 -7,476 -6,961 -7,944 33.25%
NP 35,644 27,230 34,766 33,134 29,136 26,483 27,060 20.14%
-
NP to SH 26,688 20,045 26,676 26,150 24,284 21,376 22,640 11.57%
-
Tax Rate 25.54% 24.55% 21.28% 21.08% 20.42% 20.81% 22.69% -
Total Cost 319,512 295,825 289,628 275,744 244,832 277,481 252,685 16.91%
-
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 4,394 1,950 - - 1,350 - -
Div Payout % - 21.92% 7.31% - - 6.32% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.52%
NOSH 296,526 296,291 295,842 287,456 272,932 272,775 272,508 5.78%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.04% 8.43% 10.72% 10.73% 10.63% 8.71% 9.67% -
ROE 13.04% 10.00% 13.31% 13.83% 14.41% 13.17% 14.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 121.16 110.27 110.90 108.63 101.63 112.55 103.69 10.92%
EPS 9.12 7.08 9.53 9.48 9.00 7.99 8.48 4.96%
DPS 0.00 1.50 0.67 0.00 0.00 0.50 0.00 -
NAPS 0.698 0.684 0.685 0.665 0.625 0.601 0.573 14.04%
Adjusted Per Share Value based on latest NOSH - 287,456
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 106.04 96.45 96.85 92.22 81.80 90.75 83.52 17.23%
EPS 7.97 5.98 7.96 7.81 7.25 6.38 6.76 11.59%
DPS 0.00 1.31 0.58 0.00 0.00 0.40 0.00 -
NAPS 0.6109 0.5983 0.5982 0.5645 0.503 0.4846 0.4616 20.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.735 0.775 0.69 0.90 0.665 0.755 -
P/RPS 0.51 0.67 0.70 0.64 0.89 0.59 0.73 -21.24%
P/EPS 6.75 10.74 8.50 7.50 9.99 8.40 9.00 -17.43%
EY 14.80 9.31 11.77 13.33 10.01 11.90 11.11 21.04%
DY 0.00 2.04 0.86 0.00 0.00 0.75 0.00 -
P/NAPS 0.88 1.07 1.13 1.04 1.44 1.11 1.32 -23.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 -
Price 0.62 0.645 0.705 0.77 0.80 0.76 0.74 -
P/RPS 0.51 0.58 0.64 0.71 0.79 0.68 0.71 -19.77%
P/EPS 6.81 9.43 7.73 8.37 8.88 9.60 8.82 -15.82%
EY 14.68 10.61 12.94 11.94 11.26 10.41 11.34 18.76%
DY 0.00 2.33 0.95 0.00 0.00 0.66 0.00 -
P/NAPS 0.89 0.94 1.03 1.16 1.28 1.26 1.29 -21.90%

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