[AWC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 115.37%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 88,789 323,055 243,296 154,439 68,492 303,964 209,809 -43.60%
PBT 11,967 36,089 33,123 20,991 9,153 33,444 26,253 -40.74%
Tax -3,056 -8,859 -7,048 -4,424 -1,869 -6,961 -5,958 -35.89%
NP 8,911 27,230 26,075 16,567 7,284 26,483 20,295 -42.20%
-
NP to SH 6,672 20,045 20,007 13,075 6,071 21,376 16,980 -46.32%
-
Tax Rate 25.54% 24.55% 21.28% 21.08% 20.42% 20.81% 22.69% -
Total Cost 79,878 295,825 217,221 137,872 61,208 277,481 189,514 -43.75%
-
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 4,394 1,462 - - 1,350 - -
Div Payout % - 21.92% 7.31% - - 6.32% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 204,605 200,396 200,373 189,085 168,478 162,306 154,591 20.52%
NOSH 296,526 296,291 295,842 287,456 272,932 272,775 272,508 5.78%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.04% 8.43% 10.72% 10.73% 10.63% 8.71% 9.67% -
ROE 3.26% 10.00% 9.98% 6.91% 3.60% 13.17% 10.98% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.29 110.27 83.17 54.32 25.41 112.55 77.77 -46.63%
EPS 2.28 7.08 7.15 4.74 2.25 7.99 6.36 -49.50%
DPS 0.00 1.50 0.50 0.00 0.00 0.50 0.00 -
NAPS 0.698 0.684 0.685 0.665 0.625 0.601 0.573 14.04%
Adjusted Per Share Value based on latest NOSH - 287,456
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.28 95.63 72.02 45.72 20.28 89.98 62.11 -43.60%
EPS 1.98 5.93 5.92 3.87 1.80 6.33 5.03 -46.25%
DPS 0.00 1.30 0.43 0.00 0.00 0.40 0.00 -
NAPS 0.6057 0.5932 0.5932 0.5597 0.4987 0.4805 0.4576 20.53%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.735 0.775 0.69 0.90 0.665 0.755 -
P/RPS 2.03 0.67 0.93 1.27 3.54 0.59 0.97 63.53%
P/EPS 27.02 10.74 11.33 15.01 39.96 8.40 12.00 71.70%
EY 3.70 9.31 8.83 6.66 2.50 11.90 8.34 -41.80%
DY 0.00 2.04 0.65 0.00 0.00 0.75 0.00 -
P/NAPS 0.88 1.07 1.13 1.04 1.44 1.11 1.32 -23.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 -
Price 0.62 0.645 0.705 0.77 0.80 0.76 0.74 -
P/RPS 2.05 0.58 0.85 1.42 3.15 0.68 0.95 66.91%
P/EPS 27.24 9.43 10.31 16.75 35.52 9.60 11.76 74.97%
EY 3.67 10.61 9.70 5.97 2.82 10.41 8.51 -42.88%
DY 0.00 2.33 0.71 0.00 0.00 0.66 0.00 -
P/NAPS 0.89 0.94 1.03 1.16 1.28 1.26 1.29 -21.90%

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