[AWC] QoQ TTM 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- 54.72%
YoY- -164.15%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 337,743 343,912 321,744 312,905 302,287 315,055 319,969 3.66%
PBT 43,429 47,487 8,890 4,730 -9,461 -7,167 23,867 48.99%
Tax -8,386 -8,569 -7,981 -7,132 -6,679 -8,152 -7,946 3.65%
NP 35,043 38,918 909 -2,402 -16,140 -15,319 15,921 69.12%
-
NP to SH 23,828 25,860 -6,714 -8,984 -19,843 -18,798 11,136 65.97%
-
Tax Rate 19.31% 18.04% 89.78% 150.78% - - 33.29% -
Total Cost 302,700 304,994 320,835 315,307 318,427 330,374 304,048 -0.29%
-
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 4,739 4,739 1,575 1,575 1,474 1,474 4,404 5.00%
Div Payout % 19.89% 18.33% 0.00% 0.00% 0.00% 0.00% 39.55% -
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 10.38% 11.32% 0.28% -0.77% -5.34% -4.86% 4.98% -
ROE 11.37% 12.50% -3.29% -4.53% -10.95% -10.66% 5.42% -
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 106.73 108.68 101.81 99.33 102.61 107.00 108.73 -1.22%
EPS 7.53 8.17 -2.12 -2.85 -6.74 -6.38 3.78 58.25%
DPS 1.50 1.50 0.50 0.50 0.50 0.50 1.50 0.00%
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 100.86 102.70 96.08 93.44 90.27 94.09 95.55 3.66%
EPS 7.12 7.72 -2.01 -2.68 -5.93 -5.61 3.33 65.89%
DPS 1.42 1.42 0.47 0.47 0.44 0.44 1.32 4.98%
NAPS 0.6256 0.618 0.6088 0.5917 0.5411 0.5267 0.6134 1.32%
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 0.50 0.50 0.65 0.49 0.35 0.42 0.27 50.74%
P/EPS 7.04 6.67 -31.07 -17.01 -5.34 -7.05 7.66 -5.46%
EY 14.21 14.99 -3.22 -5.88 -18.71 -14.19 13.05 5.83%
DY 2.83 2.75 0.76 1.03 1.39 1.11 5.17 -33.05%
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 0.51 0.46 0.55 0.55 0.43 0.36 0.43 12.03%
P/EPS 7.24 6.18 -26.36 -19.11 -6.53 -6.03 12.42 -30.19%
EY 13.82 16.18 -3.79 -5.23 -15.31 -16.58 8.05 43.32%
DY 2.75 2.97 0.89 0.92 1.14 1.30 3.19 -9.41%
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