[AWC] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -2.01%
YoY- 113.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 336,812 308,878 269,114 285,522 196,010 125,938 100,094 22.40%
PBT 28,940 41,982 30,142 38,912 18,550 18,258 1,036 74.14%
Tax -9,510 -8,848 -6,570 -7,340 -4,304 -1,458 -1,326 38.84%
NP 19,430 33,134 23,572 31,572 14,246 16,800 -290 -
-
NP to SH 14,070 26,150 20,244 21,314 10,002 10,022 1,780 41.11%
-
Tax Rate 32.86% 21.08% 21.80% 18.86% 23.20% 7.99% 127.99% -
Total Cost 317,382 275,744 245,542 253,950 181,764 109,138 100,384 21.13%
-
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.55%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,949 - - 5,185 - - - -
Div Payout % 20.96% - - 24.33% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.55%
NOSH 297,743 287,456 271,663 259,294 240,432 225,720 228,205 4.53%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.77% 10.73% 8.76% 11.06% 7.27% 13.34% -0.29% -
ROE 6.93% 13.83% 13.42% 16.57% 9.61% 11.68% 2.44% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 114.21 108.63 100.07 110.11 81.52 55.79 43.86 17.28%
EPS 4.78 9.48 7.62 8.22 4.16 4.44 0.78 35.25%
DPS 1.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.688 0.665 0.561 0.496 0.433 0.38 0.32 13.60%
Adjusted Per Share Value based on latest NOSH - 259,601
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 100.94 92.57 80.65 85.57 58.74 37.74 30.00 22.40%
EPS 4.22 7.84 6.07 6.39 3.00 3.00 0.53 41.28%
DPS 0.88 0.00 0.00 1.55 0.00 0.00 0.00 -
NAPS 0.6081 0.5667 0.4522 0.3854 0.312 0.2571 0.2189 18.55%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.60 0.69 0.89 0.945 0.39 0.30 0.275 -
P/RPS 0.53 0.64 0.89 0.86 0.48 0.54 0.63 -2.83%
P/EPS 12.58 7.50 11.82 11.50 9.38 6.76 35.26 -15.77%
EY 7.95 13.33 8.46 8.70 10.67 14.80 2.84 18.70%
DY 1.67 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.59 1.91 0.90 0.79 0.86 0.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.52 0.77 0.775 0.985 0.435 0.335 0.285 -
P/RPS 0.46 0.71 0.77 0.89 0.53 0.60 0.65 -5.59%
P/EPS 10.90 8.37 10.30 11.98 10.46 7.55 36.54 -18.25%
EY 9.18 11.94 9.71 8.35 9.56 13.25 2.74 22.31%
DY 1.92 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 0.76 1.16 1.38 1.99 1.00 0.88 0.89 -2.59%

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