[AWC] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -6.2%
YoY- -6.9%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 304,084 355,156 273,968 264,816 268,492 151,248 128,640 15.40%
PBT 38,692 47,868 36,612 32,228 40,404 8,516 15,440 16.52%
Tax -6,332 -12,224 -7,476 -6,908 -7,472 -1,660 -1,848 22.76%
NP 32,360 35,644 29,136 25,320 32,932 6,856 13,592 15.53%
-
NP to SH 22,508 26,688 24,284 20,252 21,752 5,016 10,040 14.38%
-
Tax Rate 16.37% 25.54% 20.42% 21.43% 18.49% 19.49% 11.97% -
Total Cost 271,724 319,512 244,832 239,496 235,560 144,392 115,048 15.38%
-
Net Worth 181,179 204,605 168,478 146,853 123,779 93,826 81,405 14.25%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 181,179 204,605 168,478 146,853 123,779 93,826 81,405 14.25%
NOSH 299,241 296,526 272,932 265,078 258,952 223,928 226,126 4.77%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.64% 10.04% 10.63% 9.56% 12.27% 4.53% 10.57% -
ROE 12.42% 13.04% 14.41% 13.79% 17.57% 5.35% 12.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 103.22 121.16 101.63 99.90 103.68 67.54 56.89 10.42%
EPS 7.64 9.12 9.00 7.64 8.40 2.24 4.44 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.615 0.698 0.625 0.554 0.478 0.419 0.36 9.32%
Adjusted Per Share Value based on latest NOSH - 265,078
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 90.02 105.13 81.10 78.39 79.48 44.77 38.08 15.40%
EPS 6.66 7.90 7.19 6.00 6.44 1.48 2.97 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.6057 0.4987 0.4347 0.3664 0.2777 0.241 14.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.36 0.615 0.90 1.04 0.785 0.39 0.36 -
P/RPS 0.35 0.51 0.89 1.04 0.76 0.58 0.63 -9.32%
P/EPS 4.71 6.75 9.99 13.61 9.35 17.41 8.11 -8.65%
EY 21.22 14.80 10.01 7.35 10.70 5.74 12.33 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 1.44 1.88 1.64 0.93 1.00 -8.41%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 27/11/18 21/11/17 28/11/16 23/11/15 24/11/14 -
Price 0.44 0.62 0.80 1.00 0.89 0.41 0.355 -
P/RPS 0.43 0.51 0.79 1.00 0.86 0.61 0.62 -5.91%
P/EPS 5.76 6.81 8.88 13.09 10.60 18.30 8.00 -5.32%
EY 17.36 14.68 11.26 7.64 9.44 5.46 12.51 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 1.28 1.81 1.86 0.98 0.99 -5.16%

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