[AWC] QoQ TTM 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- 8.68%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 323,846 306,252 303,964 295,764 287,934 295,220 296,139 6.12%
PBT 39,365 34,541 33,445 36,696 34,716 37,056 39,100 0.45%
Tax -8,099 -7,102 -6,960 -8,304 -8,324 -8,568 -8,709 -4.71%
NP 31,266 27,439 26,485 28,392 26,392 28,488 30,391 1.90%
-
NP to SH 24,329 22,385 21,377 22,883 21,056 21,214 21,589 8.26%
-
Tax Rate 20.57% 20.56% 20.81% 22.63% 23.98% 23.12% 22.27% -
Total Cost 292,580 278,813 277,479 267,372 261,542 266,732 265,748 6.60%
-
Net Worth 189,085 168,478 162,306 154,591 150,873 146,853 140,986 21.55%
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 1,350 1,350 2,635 2,635 5,231 5,231 -59.36%
Div Payout % 5.55% 6.03% 6.32% 11.52% 12.52% 24.66% 24.23% -
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 189,085 168,478 162,306 154,591 150,873 146,853 140,986 21.55%
NOSH 287,456 272,932 272,775 272,508 271,663 265,078 263,526 5.94%
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 9.65% 8.96% 8.71% 9.60% 9.17% 9.65% 10.26% -
ROE 12.87% 13.29% 13.17% 14.80% 13.96% 14.45% 15.31% -
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 113.89 113.61 112.55 109.63 107.06 111.37 112.38 0.89%
EPS 8.56 8.30 7.92 8.48 7.83 8.00 8.19 2.98%
DPS 0.47 0.50 0.50 0.98 0.98 1.97 2.00 -61.81%
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 95.87 90.66 89.98 87.55 85.24 87.39 87.66 6.13%
EPS 7.20 6.63 6.33 6.77 6.23 6.28 6.39 8.25%
DPS 0.40 0.40 0.40 0.78 0.78 1.55 1.55 -59.36%
NAPS 0.5597 0.4987 0.4805 0.4576 0.4466 0.4347 0.4174 21.53%
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 0.61 0.79 0.59 0.69 0.83 0.93 0.98 -27.03%
P/EPS 8.06 10.84 8.40 8.90 11.37 13.00 13.43 -28.78%
EY 12.40 9.23 11.90 11.23 8.80 7.70 7.45 40.31%
DY 0.69 0.56 0.75 1.29 1.10 1.90 1.82 -47.52%
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 0.68 0.70 0.68 0.68 0.72 0.90 0.96 -20.48%
P/EPS 9.00 9.63 9.60 8.72 9.90 12.50 13.18 -22.40%
EY 11.11 10.38 10.42 11.46 10.10 8.00 7.59 28.82%
DY 0.62 0.62 0.66 1.32 1.26 1.97 1.85 -51.65%
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