[AWC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -76.55%
YoY- -6.9%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 303,964 209,809 134,557 66,204 296,138 210,183 142,761 65.73%
PBT 33,444 26,253 15,071 8,057 39,101 28,656 19,456 43.63%
Tax -6,961 -5,958 -3,285 -1,727 -8,709 -6,362 -3,670 53.40%
NP 26,483 20,295 11,786 6,330 30,392 22,294 15,786 41.32%
-
NP to SH 21,376 16,980 10,122 5,063 21,590 15,686 10,657 59.25%
-
Tax Rate 20.81% 22.69% 21.80% 21.43% 22.27% 22.20% 18.86% -
Total Cost 277,481 189,514 122,771 59,874 265,746 187,889 126,975 68.64%
-
Net Worth 162,306 154,591 150,873 146,853 139,500 133,227 128,610 16.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,350 - - - 5,214 2,597 2,592 -35.34%
Div Payout % 6.32% - - - 24.15% 16.56% 24.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 162,306 154,591 150,873 146,853 139,500 133,227 128,610 16.83%
NOSH 272,775 272,508 271,663 265,078 260,748 259,701 259,294 3.44%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.71% 9.67% 8.76% 9.56% 10.26% 10.61% 11.06% -
ROE 13.17% 10.98% 6.71% 3.45% 15.48% 11.77% 8.29% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 112.55 77.77 50.03 24.98 113.57 80.93 55.06 61.27%
EPS 7.99 6.36 3.81 1.91 8.28 6.04 4.11 55.95%
DPS 0.50 0.00 0.00 0.00 2.00 1.00 1.00 -37.08%
NAPS 0.601 0.573 0.561 0.554 0.535 0.513 0.496 13.69%
Adjusted Per Share Value based on latest NOSH - 265,078
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 89.98 62.11 39.83 19.60 87.66 62.22 42.26 65.73%
EPS 6.33 5.03 3.00 1.50 6.39 4.64 3.15 59.44%
DPS 0.40 0.00 0.00 0.00 1.54 0.77 0.77 -35.45%
NAPS 0.4805 0.4576 0.4466 0.4347 0.413 0.3944 0.3807 16.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.665 0.755 0.89 1.04 1.10 1.04 0.945 -
P/RPS 0.59 0.97 1.78 4.16 0.97 1.29 1.72 -51.09%
P/EPS 8.40 12.00 23.65 54.45 13.29 17.22 22.99 -48.98%
EY 11.90 8.34 4.23 1.84 7.53 5.81 4.35 95.96%
DY 0.75 0.00 0.00 0.00 1.82 0.96 1.06 -20.64%
P/NAPS 1.11 1.32 1.59 1.88 2.06 2.03 1.91 -30.42%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.76 0.74 0.775 1.00 1.08 1.04 0.985 -
P/RPS 0.68 0.95 1.55 4.00 0.95 1.29 1.79 -47.63%
P/EPS 9.60 11.76 20.59 52.36 13.04 17.22 23.97 -45.75%
EY 10.41 8.51 4.86 1.91 7.67 5.81 4.17 84.33%
DY 0.66 0.00 0.00 0.00 1.85 0.96 1.02 -25.24%
P/NAPS 1.26 1.29 1.38 1.81 2.02 2.03 1.99 -26.32%

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