[AWC] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -1.87%
YoY- 45.81%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 269,114 264,816 296,138 280,244 285,522 268,492 248,532 5.43%
PBT 30,142 32,228 39,101 38,208 38,912 40,404 30,045 0.21%
Tax -6,570 -6,908 -8,709 -8,482 -7,340 -7,472 -6,450 1.23%
NP 23,572 25,320 30,392 29,725 31,572 32,932 23,595 -0.06%
-
NP to SH 20,244 20,252 21,590 20,914 21,314 21,752 17,127 11.75%
-
Tax Rate 21.80% 21.43% 22.27% 22.20% 18.86% 18.49% 21.47% -
Total Cost 245,542 239,496 265,746 250,518 253,950 235,560 224,937 6.00%
-
Net Worth 150,873 146,853 139,500 133,227 128,610 123,779 114,545 20.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 5,214 3,462 5,185 - 6,211 -
Div Payout % - - 24.15% 16.56% 24.33% - 36.27% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 150,873 146,853 139,500 133,227 128,610 123,779 114,545 20.09%
NOSH 271,663 265,078 260,748 259,701 259,294 258,952 248,472 6.11%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.76% 9.56% 10.26% 10.61% 11.06% 12.27% 9.49% -
ROE 13.42% 13.79% 15.48% 15.70% 16.57% 17.57% 14.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 100.07 99.90 113.57 107.91 110.11 103.68 100.02 0.03%
EPS 7.62 7.64 8.28 8.05 8.22 8.40 6.89 6.92%
DPS 0.00 0.00 2.00 1.33 2.00 0.00 2.50 -
NAPS 0.561 0.554 0.535 0.513 0.496 0.478 0.461 13.94%
Adjusted Per Share Value based on latest NOSH - 261,979
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.77 79.48 88.88 84.11 85.70 80.59 74.60 5.42%
EPS 6.08 6.08 6.48 6.28 6.40 6.53 5.14 11.81%
DPS 0.00 0.00 1.57 1.04 1.56 0.00 1.86 -
NAPS 0.4528 0.4408 0.4187 0.3999 0.386 0.3715 0.3438 20.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 1.04 1.10 1.04 0.945 0.785 0.805 -
P/RPS 0.89 1.04 0.97 0.96 0.86 0.76 0.80 7.34%
P/EPS 11.82 13.61 13.29 12.91 11.50 9.35 11.68 0.79%
EY 8.46 7.35 7.53 7.74 8.70 10.70 8.56 -0.77%
DY 0.00 0.00 1.82 1.28 2.12 0.00 3.11 -
P/NAPS 1.59 1.88 2.06 2.03 1.91 1.64 1.75 -6.17%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 -
Price 0.775 1.00 1.08 1.04 0.985 0.89 0.855 -
P/RPS 0.77 1.00 0.95 0.96 0.89 0.86 0.85 -6.36%
P/EPS 10.30 13.09 13.04 12.91 11.98 10.60 12.40 -11.60%
EY 9.71 7.64 7.67 7.74 8.35 9.44 8.06 13.18%
DY 0.00 0.00 1.85 1.28 2.03 0.00 2.92 -
P/NAPS 1.38 1.81 2.02 2.03 1.99 1.86 1.85 -17.70%

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