[AWC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 129.93%
YoY- -15.66%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 343,913 246,899 166,256 76,021 315,054 240,208 168,406 61.03%
PBT 47,486 36,959 26,368 9,673 -7,166 20,903 14,470 120.99%
Tax -8,568 -5,964 -3,735 -1,583 -8,153 -6,135 -4,755 48.12%
NP 38,918 30,995 22,633 8,090 -15,319 14,768 9,715 152.44%
-
NP to SH 25,859 23,181 16,849 5,627 -18,798 11,099 7,035 138.36%
-
Tax Rate 18.04% 16.14% 14.16% 16.37% - 29.35% 32.86% -
Total Cost 304,995 215,904 143,623 67,931 330,373 225,440 158,691 54.64%
-
Net Worth 206,953 203,843 198,145 181,179 176,378 205,406 202,893 1.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,746 1,580 1,575 - 1,472 1,471 1,474 118.20%
Div Payout % 18.36% 6.82% 9.35% - 0.00% 13.26% 20.96% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 206,953 203,843 198,145 181,179 176,378 205,406 202,893 1.33%
NOSH 321,072 320,665 319,644 299,241 299,027 298,908 297,743 5.16%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.32% 12.55% 13.61% 10.64% -4.86% 6.15% 5.77% -
ROE 12.50% 11.37% 8.50% 3.11% -10.66% 5.40% 3.47% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 108.68 78.12 52.78 25.80 107.00 81.63 57.11 53.62%
EPS 8.43 7.63 5.65 1.91 -6.41 3.79 2.39 131.89%
DPS 1.50 0.50 0.50 0.00 0.50 0.50 0.50 108.14%
NAPS 0.654 0.645 0.629 0.615 0.599 0.698 0.688 -3.32%
Adjusted Per Share Value based on latest NOSH - 299,241
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 102.70 73.73 49.65 22.70 94.09 71.73 50.29 61.03%
EPS 7.72 6.92 5.03 1.68 -5.61 3.31 2.10 138.38%
DPS 1.42 0.47 0.47 0.00 0.44 0.44 0.44 118.54%
NAPS 0.618 0.6088 0.5917 0.5411 0.5267 0.6134 0.6059 1.32%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.545 0.66 0.485 0.36 0.45 0.29 0.60 -
P/RPS 0.50 0.84 0.92 1.40 0.42 0.36 1.05 -39.04%
P/EPS 6.67 9.00 9.07 18.85 -7.05 7.69 25.15 -58.75%
EY 14.99 11.11 11.03 5.31 -14.19 13.01 3.98 142.26%
DY 2.75 0.76 1.03 0.00 1.11 1.72 0.83 122.40%
P/NAPS 0.83 1.02 0.77 0.59 0.75 0.42 0.87 -3.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 19/05/20 25/02/20 -
Price 0.505 0.56 0.545 0.44 0.385 0.47 0.52 -
P/RPS 0.46 0.72 1.03 1.71 0.36 0.58 0.91 -36.56%
P/EPS 6.18 7.63 10.19 23.04 -6.03 12.46 21.80 -56.87%
EY 16.18 13.10 9.81 4.34 -16.58 8.02 4.59 131.79%
DY 2.97 0.89 0.92 0.00 1.30 1.06 0.96 112.46%
P/NAPS 0.77 0.87 0.87 0.72 0.64 0.67 0.76 0.87%

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