[AWC] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.18%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 332,512 304,084 315,054 320,277 336,812 355,156 323,055 1.93%
PBT 52,736 38,692 -7,166 27,870 28,940 47,868 36,089 28.62%
Tax -7,470 -6,332 -8,153 -8,180 -9,510 -12,224 -8,859 -10.70%
NP 45,266 32,360 -15,319 19,690 19,430 35,644 27,230 40.11%
-
NP to SH 33,698 22,508 -18,798 14,798 14,070 26,688 20,045 41.16%
-
Tax Rate 14.16% 16.37% - 29.35% 32.86% 25.54% 24.55% -
Total Cost 287,246 271,724 330,373 300,586 317,382 319,512 295,825 -1.93%
-
Net Worth 198,145 181,179 176,378 205,406 202,893 204,605 200,396 -0.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,150 - 1,472 1,961 2,949 - 4,394 -19.81%
Div Payout % 9.35% - 0.00% 13.26% 20.96% - 21.92% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 198,145 181,179 176,378 205,406 202,893 204,605 200,396 -0.74%
NOSH 319,644 299,241 299,027 298,908 297,743 296,526 296,291 5.16%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.61% 10.64% -4.86% 6.15% 5.77% 10.04% 8.43% -
ROE 17.01% 12.42% -10.66% 7.20% 6.93% 13.04% 10.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 105.55 103.22 107.00 108.83 114.21 121.16 110.27 -2.86%
EPS 11.30 7.64 -6.41 5.05 4.78 9.12 7.08 36.37%
DPS 1.00 0.00 0.50 0.67 1.00 0.00 1.50 -23.59%
NAPS 0.629 0.615 0.599 0.698 0.688 0.698 0.684 -5.41%
Adjusted Per Share Value based on latest NOSH - 298,908
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 98.43 90.02 93.26 94.81 99.70 105.13 95.63 1.93%
EPS 9.98 6.66 -5.56 4.38 4.17 7.90 5.93 41.26%
DPS 0.93 0.00 0.44 0.58 0.87 0.00 1.30 -19.93%
NAPS 0.5866 0.5363 0.5221 0.6081 0.6006 0.6057 0.5932 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.485 0.36 0.45 0.29 0.60 0.615 0.735 -
P/RPS 0.46 0.35 0.42 0.27 0.53 0.51 0.67 -22.08%
P/EPS 4.53 4.71 -7.05 5.77 12.58 6.75 10.74 -43.61%
EY 22.06 21.22 -14.19 17.34 7.95 14.80 9.31 77.26%
DY 2.06 0.00 1.11 2.30 1.67 0.00 2.04 0.64%
P/NAPS 0.77 0.59 0.75 0.42 0.87 0.88 1.07 -19.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 25/08/20 19/05/20 25/02/20 28/11/19 27/08/19 -
Price 0.545 0.44 0.385 0.47 0.52 0.62 0.645 -
P/RPS 0.52 0.43 0.36 0.43 0.46 0.51 0.58 -6.99%
P/EPS 5.09 5.76 -6.03 9.35 10.90 6.81 9.43 -33.58%
EY 19.63 17.36 -16.58 10.70 9.18 14.68 10.61 50.42%
DY 1.83 0.00 1.30 1.42 1.92 0.00 2.33 -14.81%
P/NAPS 0.87 0.72 0.64 0.67 0.76 0.89 0.94 -5.00%

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