[AWC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -86.1%
YoY- -36.11%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 355,190 253,693 159,931 69,852 343,913 246,899 166,256 66.10%
PBT 43,426 34,250 22,068 5,615 47,486 36,959 26,368 39.58%
Tax -8,851 -6,512 -4,334 -1,400 -8,568 -5,964 -3,735 78.02%
NP 34,575 27,738 17,734 4,215 38,918 30,995 22,633 32.74%
-
NP to SH 21,762 19,655 12,585 3,595 25,859 23,181 16,849 18.65%
-
Tax Rate 20.38% 19.01% 19.64% 24.93% 18.04% 16.14% 14.16% -
Total Cost 320,615 225,955 142,197 65,637 304,995 215,904 143,623 71.05%
-
Net Worth 224,290 220,993 215,283 209,485 206,953 203,843 198,145 8.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,335 1,583 1,582 - 4,746 1,580 1,575 153.56%
Div Payout % 29.11% 8.05% 12.58% - 18.36% 6.82% 9.35% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 224,290 220,993 215,283 209,485 206,953 203,843 198,145 8.63%
NOSH 321,354 321,237 321,222 321,072 321,072 320,665 319,644 0.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.73% 10.93% 11.09% 6.03% 11.32% 12.55% 13.61% -
ROE 9.70% 8.89% 5.85% 1.72% 12.50% 11.37% 8.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.12 80.13 50.52 22.07 108.68 78.12 52.78 65.47%
EPS 6.87 6.21 3.98 1.14 8.43 7.63 5.65 13.96%
DPS 2.00 0.50 0.50 0.00 1.50 0.50 0.50 152.62%
NAPS 0.708 0.698 0.68 0.662 0.654 0.645 0.629 8.23%
Adjusted Per Share Value based on latest NOSH - 321,072
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 105.14 75.10 47.34 20.68 101.81 73.09 49.22 66.09%
EPS 6.44 5.82 3.73 1.06 7.65 6.86 4.99 18.59%
DPS 1.88 0.47 0.47 0.00 1.41 0.47 0.47 152.62%
NAPS 0.664 0.6542 0.6373 0.6201 0.6126 0.6034 0.5866 8.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.45 0.495 0.56 0.53 0.545 0.66 0.485 -
P/RPS 0.40 0.62 1.11 2.40 0.50 0.84 0.92 -42.69%
P/EPS 6.55 7.97 14.09 46.65 6.67 9.00 9.07 -19.55%
EY 15.27 12.54 7.10 2.14 14.99 11.11 11.03 24.28%
DY 4.44 1.01 0.89 0.00 2.75 0.76 1.03 165.57%
P/NAPS 0.64 0.71 0.82 0.80 0.83 1.02 0.77 -11.62%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 19/05/22 24/02/22 25/11/21 27/09/21 19/05/21 25/02/21 -
Price 0.445 0.495 0.525 0.545 0.505 0.56 0.545 -
P/RPS 0.40 0.62 1.04 2.47 0.46 0.72 1.03 -46.86%
P/EPS 6.48 7.97 13.21 47.97 6.18 7.63 10.19 -26.11%
EY 15.44 12.54 7.57 2.08 16.18 13.10 9.81 35.41%
DY 4.49 1.01 0.95 0.00 2.97 0.89 0.92 188.55%
P/NAPS 0.63 0.71 0.77 0.82 0.77 0.87 0.87 -19.40%

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