[AWC] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -8.28%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 319,862 279,408 343,913 329,198 332,512 304,084 315,054 1.01%
PBT 44,136 22,460 47,486 49,278 52,736 38,692 -7,166 -
Tax -8,668 -5,600 -8,568 -7,952 -7,470 -6,332 -8,153 4.15%
NP 35,468 16,860 38,918 41,326 45,266 32,360 -15,319 -
-
NP to SH 25,170 14,380 25,859 30,908 33,698 22,508 -18,798 -
-
Tax Rate 19.64% 24.93% 18.04% 16.14% 14.16% 16.37% - -
Total Cost 284,394 262,548 304,995 287,872 287,246 271,724 330,373 -9.48%
-
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,165 - 4,746 2,106 3,150 - 1,472 66.35%
Div Payout % 12.58% - 18.36% 6.82% 9.35% - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
NOSH 321,222 321,072 321,072 320,665 319,644 299,241 299,027 4.87%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.09% 6.03% 11.32% 12.55% 13.61% 10.64% -4.86% -
ROE 11.69% 6.86% 12.50% 15.16% 17.01% 12.42% -10.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.03 88.30 108.68 104.16 105.55 103.22 107.00 -3.74%
EPS 7.96 4.56 8.43 10.17 11.30 7.64 -6.41 -
DPS 1.00 0.00 1.50 0.67 1.00 0.00 0.50 58.53%
NAPS 0.68 0.662 0.654 0.645 0.629 0.615 0.599 8.79%
Adjusted Per Share Value based on latest NOSH - 320,665
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 95.50 83.42 102.68 98.29 99.28 90.79 94.06 1.01%
EPS 7.51 4.29 7.72 9.23 10.06 6.72 -5.61 -
DPS 0.95 0.00 1.42 0.63 0.94 0.00 0.44 66.81%
NAPS 0.6428 0.6254 0.6179 0.6086 0.5916 0.5409 0.5266 14.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.56 0.53 0.545 0.66 0.485 0.36 0.45 -
P/RPS 0.55 0.60 0.50 0.63 0.46 0.35 0.42 19.63%
P/EPS 7.04 11.66 6.67 6.75 4.53 4.71 -7.05 -
EY 14.20 8.57 14.99 14.82 22.06 21.22 -14.19 -
DY 1.79 0.00 2.75 1.01 2.06 0.00 1.11 37.39%
P/NAPS 0.82 0.80 0.83 1.02 0.77 0.59 0.75 6.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 -
Price 0.525 0.545 0.505 0.56 0.545 0.44 0.385 -
P/RPS 0.52 0.62 0.46 0.54 0.52 0.43 0.36 27.69%
P/EPS 6.60 11.99 6.18 5.73 5.09 5.76 -6.03 -
EY 15.14 8.34 16.18 17.46 19.63 17.36 -16.58 -
DY 1.90 0.00 2.97 1.19 1.83 0.00 1.30 28.69%
P/NAPS 0.77 0.82 0.77 0.87 0.87 0.72 0.64 13.08%

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