[AWC] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 25.27%
YoY- -160.29%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 337,588 337,743 343,912 321,744 312,905 302,287 315,055 4.69%
PBT 43,189 43,429 47,487 8,890 4,730 -9,461 -7,167 -
Tax -9,169 -8,386 -8,569 -7,981 -7,132 -6,679 -8,152 8.12%
NP 34,020 35,043 38,918 909 -2,402 -16,140 -15,319 -
-
NP to SH 21,597 23,828 25,860 -6,714 -8,984 -19,843 -18,798 -
-
Tax Rate 21.23% 19.31% 18.04% 89.78% 150.78% - - -
Total Cost 303,568 302,700 304,994 320,835 315,307 318,427 330,374 -5.47%
-
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,747 4,739 4,739 1,575 1,575 1,474 1,474 117.61%
Div Payout % 21.98% 19.89% 18.33% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
NOSH 321,222 321,072 321,072 320,665 319,644 299,241 299,027 4.87%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.08% 10.38% 11.32% 0.28% -0.77% -5.34% -4.86% -
ROE 10.03% 11.37% 12.50% -3.29% -4.53% -10.95% -10.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 106.63 106.73 108.68 101.81 99.33 102.61 107.00 -0.23%
EPS 6.82 7.53 8.17 -2.12 -2.85 -6.74 -6.38 -
DPS 1.50 1.50 1.50 0.50 0.50 0.50 0.50 107.59%
NAPS 0.68 0.662 0.654 0.645 0.629 0.615 0.599 8.79%
Adjusted Per Share Value based on latest NOSH - 320,665
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.17 101.22 103.07 96.43 93.78 90.59 94.42 4.69%
EPS 6.47 7.14 7.75 -2.01 -2.69 -5.95 -5.63 -
DPS 1.42 1.42 1.42 0.47 0.47 0.44 0.44 117.91%
NAPS 0.6452 0.6278 0.6202 0.6109 0.5938 0.543 0.5286 14.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.56 0.53 0.545 0.66 0.485 0.36 0.45 -
P/RPS 0.53 0.50 0.50 0.65 0.49 0.35 0.42 16.72%
P/EPS 8.21 7.04 6.67 -31.07 -17.01 -5.34 -7.05 -
EY 12.18 14.21 14.99 -3.22 -5.88 -18.71 -14.19 -
DY 2.68 2.83 2.75 0.76 1.03 1.39 1.11 79.68%
P/NAPS 0.82 0.80 0.83 1.02 0.77 0.59 0.75 6.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 -
Price 0.525 0.545 0.505 0.56 0.545 0.44 0.385 -
P/RPS 0.49 0.51 0.46 0.55 0.55 0.43 0.36 22.74%
P/EPS 7.70 7.24 6.18 -26.36 -19.11 -6.53 -6.03 -
EY 12.99 13.82 16.18 -3.79 -5.23 -15.31 -16.58 -
DY 2.86 2.75 2.97 0.89 0.92 1.14 1.30 68.91%
P/NAPS 0.77 0.82 0.77 0.87 0.87 0.72 0.64 13.08%

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