[AWC] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 0.3%
YoY- 6.64%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 337,023 343,353 323,056 337,451 323,846 306,252 303,964 7.10%
PBT 29,566 38,901 36,087 40,315 39,365 34,541 33,445 -7.86%
Tax -9,190 -10,046 -8,859 -8,051 -8,099 -7,102 -6,960 20.29%
NP 20,376 28,855 27,228 32,264 31,266 27,439 26,485 -15.99%
-
NP to SH 14,004 20,645 20,044 24,403 24,329 22,385 21,377 -24.51%
-
Tax Rate 31.08% 25.82% 24.55% 19.97% 20.57% 20.56% 20.81% -
Total Cost 316,647 314,498 295,828 305,187 292,580 278,813 277,479 9.17%
-
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 15.99%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,866 4,392 4,392 2,812 1,350 1,350 1,350 165.56%
Div Payout % 41.89% 21.28% 21.91% 11.53% 5.55% 6.03% 6.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 202,893 204,605 200,396 200,373 189,085 168,478 162,306 15.99%
NOSH 297,743 296,526 296,291 295,842 287,456 272,932 272,775 5.99%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.05% 8.40% 8.43% 9.56% 9.65% 8.96% 8.71% -
ROE 6.90% 10.09% 10.00% 12.18% 12.87% 13.29% 13.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.28 117.13 110.27 115.36 113.89 113.61 112.55 1.01%
EPS 4.75 7.04 6.84 8.34 8.56 8.30 7.92 -28.81%
DPS 2.00 1.50 1.50 0.96 0.47 0.50 0.50 151.34%
NAPS 0.688 0.698 0.684 0.685 0.665 0.625 0.601 9.40%
Adjusted Per Share Value based on latest NOSH - 295,842
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 99.77 101.64 95.63 99.89 95.87 90.66 89.98 7.10%
EPS 4.15 6.11 5.93 7.22 7.20 6.63 6.33 -24.47%
DPS 1.74 1.30 1.30 0.83 0.40 0.40 0.40 165.76%
NAPS 0.6006 0.6057 0.5932 0.5932 0.5597 0.4987 0.4805 15.98%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.615 0.735 0.775 0.69 0.90 0.665 -
P/RPS 0.53 0.53 0.67 0.67 0.61 0.79 0.59 -6.88%
P/EPS 12.64 8.73 10.74 9.29 8.06 10.84 8.40 31.21%
EY 7.91 11.45 9.31 10.76 12.40 9.23 11.90 -23.77%
DY 3.33 2.44 2.04 1.24 0.69 0.56 0.75 169.40%
P/NAPS 0.87 0.88 1.07 1.13 1.04 1.44 1.11 -14.95%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 -
Price 0.52 0.62 0.645 0.705 0.77 0.80 0.76 -
P/RPS 0.46 0.53 0.58 0.61 0.68 0.70 0.68 -22.88%
P/EPS 10.95 8.80 9.43 8.45 9.00 9.63 9.60 9.14%
EY 9.13 11.36 10.61 11.83 11.11 10.38 10.42 -8.41%
DY 3.85 2.42 2.32 1.36 0.62 0.62 0.66 223.01%
P/NAPS 0.76 0.89 0.94 1.03 1.16 1.28 1.26 -28.54%

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