[AWC] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 11.84%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 308,878 273,968 303,964 279,745 269,114 264,816 296,138 2.83%
PBT 41,982 36,612 33,444 35,004 30,142 32,228 39,101 4.84%
Tax -8,848 -7,476 -6,961 -7,944 -6,570 -6,908 -8,709 1.05%
NP 33,134 29,136 26,483 27,060 23,572 25,320 30,392 5.91%
-
NP to SH 26,150 24,284 21,376 22,640 20,244 20,252 21,590 13.58%
-
Tax Rate 21.08% 20.42% 20.81% 22.69% 21.80% 21.43% 22.27% -
Total Cost 275,744 244,832 277,481 252,685 245,542 239,496 265,746 2.48%
-
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 139,500 22.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,350 - - - 5,214 -
Div Payout % - - 6.32% - - - 24.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 139,500 22.40%
NOSH 287,456 272,932 272,775 272,508 271,663 265,078 260,748 6.69%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.73% 10.63% 8.71% 9.67% 8.76% 9.56% 10.26% -
ROE 13.83% 14.41% 13.17% 14.65% 13.42% 13.79% 15.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.63 101.63 112.55 103.69 100.07 99.90 113.57 -2.91%
EPS 9.48 9.00 7.99 8.48 7.62 7.64 8.28 9.41%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 2.00 -
NAPS 0.665 0.625 0.601 0.573 0.561 0.554 0.535 15.55%
Adjusted Per Share Value based on latest NOSH - 272,508
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 92.57 82.11 91.10 83.84 80.65 79.36 88.75 2.84%
EPS 7.84 7.28 6.41 6.79 6.07 6.07 6.47 13.62%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 1.56 -
NAPS 0.5667 0.5049 0.4864 0.4633 0.4522 0.4401 0.4181 22.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.69 0.90 0.665 0.755 0.89 1.04 1.10 -
P/RPS 0.64 0.89 0.59 0.73 0.89 1.04 0.97 -24.15%
P/EPS 7.50 9.99 8.40 9.00 11.82 13.61 13.29 -31.63%
EY 13.33 10.01 11.90 11.11 8.46 7.35 7.53 46.18%
DY 0.00 0.00 0.75 0.00 0.00 0.00 1.82 -
P/NAPS 1.04 1.44 1.11 1.32 1.59 1.88 2.06 -36.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 -
Price 0.77 0.80 0.76 0.74 0.775 1.00 1.08 -
P/RPS 0.71 0.79 0.68 0.71 0.77 1.00 0.95 -17.60%
P/EPS 8.37 8.88 9.60 8.82 10.30 13.09 13.04 -25.52%
EY 11.94 11.26 10.41 11.34 9.71 7.64 7.67 34.21%
DY 0.00 0.00 0.66 0.00 0.00 0.00 1.85 -
P/NAPS 1.16 1.28 1.26 1.29 1.38 1.81 2.02 -30.84%

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