[AWC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 67.75%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 154,439 68,492 303,964 209,809 134,557 66,204 296,138 -35.13%
PBT 20,991 9,153 33,444 26,253 15,071 8,057 39,101 -33.87%
Tax -4,424 -1,869 -6,961 -5,958 -3,285 -1,727 -8,709 -36.25%
NP 16,567 7,284 26,483 20,295 11,786 6,330 30,392 -33.19%
-
NP to SH 13,075 6,071 21,376 16,980 10,122 5,063 21,590 -28.35%
-
Tax Rate 21.08% 20.42% 20.81% 22.69% 21.80% 21.43% 22.27% -
Total Cost 137,872 61,208 277,481 189,514 122,771 59,874 265,746 -35.35%
-
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 139,500 22.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,350 - - - 5,214 -
Div Payout % - - 6.32% - - - 24.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 139,500 22.40%
NOSH 287,456 272,932 272,775 272,508 271,663 265,078 260,748 6.69%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.73% 10.63% 8.71% 9.67% 8.76% 9.56% 10.26% -
ROE 6.91% 3.60% 13.17% 10.98% 6.71% 3.45% 15.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.32 25.41 112.55 77.77 50.03 24.98 113.57 -38.75%
EPS 4.74 2.25 7.99 6.36 3.81 1.91 8.28 -30.98%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 2.00 -
NAPS 0.665 0.625 0.601 0.573 0.561 0.554 0.535 15.55%
Adjusted Per Share Value based on latest NOSH - 272,508
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.72 20.28 89.98 62.11 39.83 19.60 87.66 -35.12%
EPS 3.87 1.80 6.33 5.03 3.00 1.50 6.39 -28.35%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 1.54 -
NAPS 0.5597 0.4987 0.4805 0.4576 0.4466 0.4347 0.413 22.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.69 0.90 0.665 0.755 0.89 1.04 1.10 -
P/RPS 1.27 3.54 0.59 0.97 1.78 4.16 0.97 19.62%
P/EPS 15.01 39.96 8.40 12.00 23.65 54.45 13.29 8.42%
EY 6.66 2.50 11.90 8.34 4.23 1.84 7.53 -7.83%
DY 0.00 0.00 0.75 0.00 0.00 0.00 1.82 -
P/NAPS 1.04 1.44 1.11 1.32 1.59 1.88 2.06 -36.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 21/11/17 29/08/17 -
Price 0.77 0.80 0.76 0.74 0.775 1.00 1.08 -
P/RPS 1.42 3.15 0.68 0.95 1.55 4.00 0.95 30.63%
P/EPS 16.75 35.52 9.60 11.76 20.59 52.36 13.04 18.11%
EY 5.97 2.82 10.41 8.51 4.86 1.91 7.67 -15.34%
DY 0.00 0.00 0.66 0.00 0.00 0.00 1.85 -
P/NAPS 1.16 1.28 1.26 1.29 1.38 1.81 2.02 -30.84%

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