[AWC] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 2.01%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 336,812 355,156 323,055 324,394 308,878 273,968 303,964 7.06%
PBT 28,940 47,868 36,089 44,164 41,982 36,612 33,444 -9.16%
Tax -9,510 -12,224 -8,859 -9,397 -8,848 -7,476 -6,961 23.05%
NP 19,430 35,644 27,230 34,766 33,134 29,136 26,483 -18.60%
-
NP to SH 14,070 26,688 20,045 26,676 26,150 24,284 21,376 -24.27%
-
Tax Rate 32.86% 25.54% 24.55% 21.28% 21.08% 20.42% 20.81% -
Total Cost 317,382 319,512 295,825 289,628 275,744 244,832 277,481 9.34%
-
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 15.99%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,949 - 4,394 1,950 - - 1,350 68.11%
Div Payout % 20.96% - 21.92% 7.31% - - 6.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 15.99%
NOSH 297,743 296,526 296,291 295,842 287,456 272,932 272,775 5.99%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.77% 10.04% 8.43% 10.72% 10.73% 10.63% 8.71% -
ROE 6.93% 13.04% 10.00% 13.31% 13.83% 14.41% 13.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.21 121.16 110.27 110.90 108.63 101.63 112.55 0.97%
EPS 4.78 9.12 7.08 9.53 9.48 9.00 7.99 -28.93%
DPS 1.00 0.00 1.50 0.67 0.00 0.00 0.50 58.53%
NAPS 0.688 0.698 0.684 0.685 0.665 0.625 0.601 9.40%
Adjusted Per Share Value based on latest NOSH - 295,842
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.56 106.04 96.45 96.85 92.22 81.80 90.75 7.06%
EPS 4.20 7.97 5.98 7.96 7.81 7.25 6.38 -24.26%
DPS 0.88 0.00 1.31 0.58 0.00 0.00 0.40 68.91%
NAPS 0.6058 0.6109 0.5983 0.5982 0.5645 0.503 0.4846 15.99%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.615 0.735 0.775 0.69 0.90 0.665 -
P/RPS 0.53 0.51 0.67 0.70 0.64 0.89 0.59 -6.88%
P/EPS 12.58 6.75 10.74 8.50 7.50 9.99 8.40 30.80%
EY 7.95 14.80 9.31 11.77 13.33 10.01 11.90 -23.52%
DY 1.67 0.00 2.04 0.86 0.00 0.00 0.75 70.26%
P/NAPS 0.87 0.88 1.07 1.13 1.04 1.44 1.11 -14.95%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 -
Price 0.52 0.62 0.645 0.705 0.77 0.80 0.76 -
P/RPS 0.46 0.51 0.58 0.64 0.71 0.79 0.68 -22.88%
P/EPS 10.90 6.81 9.43 7.73 8.37 8.88 9.60 8.81%
EY 9.18 14.68 10.61 12.94 11.94 11.26 10.41 -8.01%
DY 1.92 0.00 2.33 0.95 0.00 0.00 0.66 103.38%
P/NAPS 0.76 0.89 0.94 1.03 1.16 1.28 1.26 -28.54%

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