[AWC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 199.43%
YoY- 139.5%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 69,852 343,913 246,899 166,256 76,021 315,054 240,208 -56.07%
PBT 5,615 47,486 36,959 26,368 9,673 -7,166 20,903 -58.33%
Tax -1,400 -8,568 -5,964 -3,735 -1,583 -8,153 -6,135 -62.62%
NP 4,215 38,918 30,995 22,633 8,090 -15,319 14,768 -56.61%
-
NP to SH 3,595 25,859 23,181 16,849 5,627 -18,798 11,099 -52.80%
-
Tax Rate 24.93% 18.04% 16.14% 14.16% 16.37% - 29.35% -
Total Cost 65,637 304,995 215,904 143,623 67,931 330,373 225,440 -56.03%
-
Net Worth 209,485 206,953 203,843 198,145 181,179 176,378 205,406 1.31%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 4,746 1,580 1,575 - 1,472 1,471 -
Div Payout % - 18.36% 6.82% 9.35% - 0.00% 13.26% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 209,485 206,953 203,843 198,145 181,179 176,378 205,406 1.31%
NOSH 321,072 321,072 320,665 319,644 299,241 299,027 298,908 4.87%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.03% 11.32% 12.55% 13.61% 10.64% -4.86% 6.15% -
ROE 1.72% 12.50% 11.37% 8.50% 3.11% -10.66% 5.40% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.07 108.68 78.12 52.78 25.80 107.00 81.63 -58.15%
EPS 1.14 8.43 7.63 5.65 1.91 -6.41 3.79 -55.07%
DPS 0.00 1.50 0.50 0.50 0.00 0.50 0.50 -
NAPS 0.662 0.654 0.645 0.629 0.615 0.599 0.698 -3.46%
Adjusted Per Share Value based on latest NOSH - 319,644
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.68 101.81 73.09 49.22 22.50 93.26 71.11 -56.07%
EPS 1.06 7.65 6.86 4.99 1.67 -5.56 3.29 -52.97%
DPS 0.00 1.41 0.47 0.47 0.00 0.44 0.44 -
NAPS 0.6201 0.6126 0.6034 0.5866 0.5363 0.5221 0.6081 1.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.53 0.545 0.66 0.485 0.36 0.45 0.29 -
P/RPS 2.40 0.50 0.84 0.92 1.40 0.42 0.36 253.81%
P/EPS 46.65 6.67 9.00 9.07 18.85 -7.05 7.69 232.25%
EY 2.14 14.99 11.11 11.03 5.31 -14.19 13.01 -69.94%
DY 0.00 2.75 0.76 1.03 0.00 1.11 1.72 -
P/NAPS 0.80 0.83 1.02 0.77 0.59 0.75 0.42 53.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 19/05/20 -
Price 0.545 0.505 0.56 0.545 0.44 0.385 0.47 -
P/RPS 2.47 0.46 0.72 1.03 1.71 0.36 0.58 162.50%
P/EPS 47.97 6.18 7.63 10.19 23.04 -6.03 12.46 145.43%
EY 2.08 16.18 13.10 9.81 4.34 -16.58 8.02 -59.29%
DY 0.00 2.97 0.89 0.92 0.00 1.30 1.06 -
P/NAPS 0.82 0.77 0.87 0.87 0.72 0.64 0.67 14.40%

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