[AWC] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -3.17%
YoY- 71.24%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 287,934 295,220 296,139 286,184 294,096 278,650 249,339 10.04%
PBT 34,716 37,056 39,100 40,844 40,504 38,296 30,324 9.40%
Tax -8,324 -8,568 -8,709 -8,949 -8,019 -7,954 -6,501 17.86%
NP 26,392 28,488 30,391 31,895 32,485 30,342 23,823 7.04%
-
NP to SH 21,056 21,214 21,589 22,172 22,899 21,428 17,244 14.20%
-
Tax Rate 23.98% 23.12% 22.27% 21.91% 19.80% 20.77% 21.44% -
Total Cost 261,542 266,732 265,748 254,289 261,611 248,308 225,516 10.35%
-
Net Worth 150,873 146,853 140,986 134,395 128,762 123,779 119,383 16.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,635 5,231 5,231 5,180 9,018 6,422 6,422 -44.69%
Div Payout % 12.52% 24.66% 24.23% 23.36% 39.38% 29.97% 37.24% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 150,873 146,853 140,986 134,395 128,762 123,779 119,383 16.84%
NOSH 271,663 265,078 263,526 261,979 259,601 258,952 258,406 3.38%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.17% 9.65% 10.26% 11.14% 11.05% 10.89% 9.55% -
ROE 13.96% 14.45% 15.31% 16.50% 17.78% 17.31% 14.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.06 111.37 112.38 109.24 113.29 107.61 96.49 7.15%
EPS 7.83 8.00 8.19 8.46 8.82 8.27 6.67 11.24%
DPS 0.98 1.97 2.00 2.00 3.50 2.50 2.49 -46.20%
NAPS 0.561 0.554 0.535 0.513 0.496 0.478 0.462 13.77%
Adjusted Per Share Value based on latest NOSH - 261,979
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 85.24 87.39 87.66 84.72 87.06 82.49 73.81 10.04%
EPS 6.23 6.28 6.39 6.56 6.78 6.34 5.10 14.23%
DPS 0.78 1.55 1.55 1.53 2.67 1.90 1.90 -44.67%
NAPS 0.4466 0.4347 0.4174 0.3978 0.3812 0.3664 0.3534 16.83%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 1.04 1.10 1.04 0.945 0.785 0.805 -
P/RPS 0.83 0.93 0.98 0.95 0.83 0.73 0.83 0.00%
P/EPS 11.37 13.00 13.43 12.29 10.71 9.49 12.06 -3.84%
EY 8.80 7.70 7.45 8.14 9.33 10.54 8.29 4.04%
DY 1.10 1.90 1.82 1.92 3.70 3.18 3.09 -49.67%
P/NAPS 1.59 1.88 2.06 2.03 1.91 1.64 1.74 -5.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 29/08/17 30/05/17 28/02/17 28/11/16 23/08/16 -
Price 0.775 1.00 1.08 1.02 1.02 0.89 0.855 -
P/RPS 0.72 0.90 0.96 0.93 0.90 0.83 0.89 -13.14%
P/EPS 9.90 12.50 13.18 12.05 11.56 10.76 12.81 -15.74%
EY 10.10 8.00 7.59 8.30 8.65 9.30 7.80 18.74%
DY 1.26 1.97 1.85 1.96 3.43 2.81 2.91 -42.67%
P/NAPS 1.38 1.81 2.02 1.99 2.06 1.86 1.85 -17.70%

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