[AWC] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 250.07%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 96,279 355,190 253,693 159,931 69,852 343,913 246,899 -46.59%
PBT 8,608 43,426 34,250 22,068 5,615 47,486 36,959 -62.11%
Tax -1,965 -8,851 -6,512 -4,334 -1,400 -8,568 -5,964 -52.26%
NP 6,643 34,575 27,738 17,734 4,215 38,918 30,995 -64.15%
-
NP to SH 5,235 21,762 19,655 12,585 3,595 25,859 23,181 -62.88%
-
Tax Rate 22.83% 20.38% 19.01% 19.64% 24.93% 18.04% 16.14% -
Total Cost 89,636 320,615 225,955 142,197 65,637 304,995 215,904 -44.31%
-
Net Worth 230,592 224,290 220,993 215,283 209,485 206,953 203,843 8.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 6,335 1,583 1,582 - 4,746 1,580 -
Div Payout % - 29.11% 8.05% 12.58% - 18.36% 6.82% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 230,592 224,290 220,993 215,283 209,485 206,953 203,843 8.55%
NOSH 321,404 321,354 321,237 321,222 321,072 321,072 320,665 0.15%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.90% 9.73% 10.93% 11.09% 6.03% 11.32% 12.55% -
ROE 2.27% 9.70% 8.89% 5.85% 1.72% 12.50% 11.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.40 112.12 80.13 50.52 22.07 108.68 78.12 -46.66%
EPS 1.65 6.87 6.21 3.98 1.14 8.43 7.63 -63.93%
DPS 0.00 2.00 0.50 0.50 0.00 1.50 0.50 -
NAPS 0.728 0.708 0.698 0.68 0.662 0.654 0.645 8.39%
Adjusted Per Share Value based on latest NOSH - 321,222
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.75 106.07 75.76 47.76 20.86 102.70 73.73 -46.59%
EPS 1.56 6.50 5.87 3.76 1.07 7.72 6.92 -62.92%
DPS 0.00 1.89 0.47 0.47 0.00 1.42 0.47 -
NAPS 0.6886 0.6698 0.66 0.6429 0.6256 0.618 0.6088 8.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.42 0.45 0.495 0.56 0.53 0.545 0.66 -
P/RPS 1.38 0.40 0.62 1.11 2.40 0.50 0.84 39.18%
P/EPS 25.41 6.55 7.97 14.09 46.65 6.67 9.00 99.63%
EY 3.94 15.27 12.54 7.10 2.14 14.99 11.11 -49.86%
DY 0.00 4.44 1.01 0.89 0.00 2.75 0.76 -
P/NAPS 0.58 0.64 0.71 0.82 0.80 0.83 1.02 -31.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 24/08/22 19/05/22 24/02/22 25/11/21 27/09/21 19/05/21 -
Price 0.445 0.445 0.495 0.525 0.545 0.505 0.56 -
P/RPS 1.46 0.40 0.62 1.04 2.47 0.46 0.72 60.13%
P/EPS 26.93 6.48 7.97 13.21 47.97 6.18 7.63 131.63%
EY 3.71 15.44 12.54 7.57 2.08 16.18 13.10 -56.84%
DY 0.00 4.49 1.01 0.95 0.00 2.97 0.89 -
P/NAPS 0.61 0.63 0.71 0.77 0.82 0.77 0.87 -21.05%

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