[AWC] QoQ TTM 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- -7.86%
YoY- 220.08%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 355,190 350,708 337,588 337,743 343,912 321,744 312,905 8.84%
PBT 43,427 44,778 43,189 43,429 47,487 8,890 4,730 340.24%
Tax -8,853 -9,118 -9,169 -8,386 -8,569 -7,981 -7,132 15.54%
NP 34,574 35,660 34,020 35,043 38,918 909 -2,402 -
-
NP to SH 21,761 22,332 21,597 23,828 25,860 -6,714 -8,984 -
-
Tax Rate 20.39% 20.36% 21.23% 19.31% 18.04% 89.78% 150.78% -
Total Cost 320,616 315,048 303,568 302,700 304,994 320,835 315,307 1.12%
-
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 6,334 4,747 4,747 4,739 4,739 1,575 1,575 153.53%
Div Payout % 29.11% 21.26% 21.98% 19.89% 18.33% 0.00% 0.00% -
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% 10.17% 10.08% 10.38% 11.32% 0.28% -0.77% -
ROE 9.70% 10.11% 10.03% 11.37% 12.50% -3.29% -4.53% -
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 112.12 110.77 106.63 106.73 108.68 101.81 99.33 8.43%
EPS 6.87 7.05 6.82 7.53 8.17 -2.12 -2.85 -
DPS 2.00 1.50 1.50 1.50 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 106.07 104.73 100.82 100.86 102.70 96.08 93.44 8.84%
EPS 6.50 6.67 6.45 7.12 7.72 -2.01 -2.68 -
DPS 1.89 1.42 1.42 1.42 1.42 0.47 0.47 153.52%
NAPS 0.6698 0.66 0.6429 0.6256 0.618 0.6088 0.5917 8.64%
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 0.45 0.53 0.50 0.50 0.65 0.49 -12.68%
P/EPS 6.55 7.02 8.21 7.04 6.67 -31.07 -17.01 -
EY 15.26 14.25 12.18 14.21 14.99 -3.22 -5.88 -
DY 4.44 3.03 2.68 2.83 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 0.45 0.49 0.51 0.46 0.55 0.55 -19.17%
P/EPS 6.48 7.02 7.70 7.24 6.18 -26.36 -19.11 -
EY 15.44 14.25 12.99 13.82 16.18 -3.79 -5.23 -
DY 4.49 3.03 2.86 2.75 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