[AWC] YoY Annualized Quarter 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- 11.84%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 329,198 320,277 324,394 279,745 280,244 231,120 125,273 17.45%
PBT 49,278 27,870 44,164 35,004 38,208 24,182 14,052 23.23%
Tax -7,952 -8,180 -9,397 -7,944 -8,482 -5,220 -1,828 27.73%
NP 41,326 19,690 34,766 27,060 29,725 18,962 12,224 22.48%
-
NP to SH 30,908 14,798 26,676 22,640 20,914 14,344 7,448 26.73%
-
Tax Rate 16.14% 29.35% 21.28% 22.69% 22.20% 21.59% 13.01% -
Total Cost 287,872 300,586 289,628 252,685 250,518 212,157 113,049 16.84%
-
Net Worth 203,843 205,406 200,373 154,591 133,227 111,264 85,591 15.54%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,106 1,961 1,950 - 3,462 4,912 - -
Div Payout % 6.82% 13.26% 7.31% - 16.56% 34.25% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 203,843 205,406 200,373 154,591 133,227 111,264 85,591 15.54%
NOSH 320,665 298,908 295,842 272,508 259,701 245,616 225,241 6.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.55% 6.15% 10.72% 9.67% 10.61% 8.20% 9.76% -
ROE 15.16% 7.20% 13.31% 14.65% 15.70% 12.89% 8.70% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 104.16 108.83 110.90 103.69 107.91 94.10 55.62 11.01%
EPS 10.17 5.05 9.53 8.48 8.05 5.84 3.31 20.55%
DPS 0.67 0.67 0.67 0.00 1.33 2.00 0.00 -
NAPS 0.645 0.698 0.685 0.573 0.513 0.453 0.38 9.20%
Adjusted Per Share Value based on latest NOSH - 272,508
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 98.66 95.99 97.22 83.84 83.99 69.27 37.54 17.45%
EPS 9.26 4.44 7.99 6.79 6.27 4.30 2.23 26.75%
DPS 0.63 0.59 0.58 0.00 1.04 1.47 0.00 -
NAPS 0.6109 0.6156 0.6005 0.4633 0.3993 0.3335 0.2565 15.54%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.29 0.775 0.755 1.04 0.45 0.455 -
P/RPS 0.63 0.27 0.70 0.73 0.96 0.48 0.82 -4.29%
P/EPS 6.75 5.77 8.50 9.00 12.91 7.71 13.76 -11.18%
EY 14.82 17.34 11.77 11.11 7.74 12.98 7.27 12.59%
DY 1.01 2.30 0.86 0.00 1.28 4.44 0.00 -
P/NAPS 1.02 0.42 1.13 1.32 2.03 0.99 1.20 -2.66%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 19/05/20 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 -
Price 0.56 0.47 0.705 0.74 1.04 0.73 0.40 -
P/RPS 0.54 0.43 0.64 0.71 0.96 0.78 0.72 -4.67%
P/EPS 5.73 9.35 7.73 8.82 12.91 12.50 12.10 -11.70%
EY 17.46 10.70 12.94 11.34 7.74 8.00 8.27 13.25%
DY 1.19 1.42 0.95 0.00 1.28 2.74 0.00 -
P/NAPS 0.87 0.67 1.03 1.29 2.03 1.61 1.05 -3.08%

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