[AWC] YoY Annualized Quarter 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- -8.28%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 395,810 383,282 338,257 329,198 320,277 324,394 279,745 5.94%
PBT 29,418 36,545 45,666 49,278 27,870 44,164 35,004 -2.85%
Tax -5,969 -7,096 -8,682 -7,952 -8,180 -9,397 -7,944 -4.64%
NP 23,449 29,449 36,984 41,326 19,690 34,766 27,060 -2.35%
-
NP to SH 16,988 20,689 26,206 30,908 14,798 26,676 22,640 -4.66%
-
Tax Rate 20.29% 19.42% 19.01% 16.14% 29.35% 21.28% 22.69% -
Total Cost 372,361 353,833 301,273 287,872 300,586 289,628 252,685 6.66%
-
Net Worth 201,932 234,929 220,993 203,843 205,406 200,373 154,591 4.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,120 2,113 2,110 2,106 1,961 1,950 - -
Div Payout % 12.48% 10.22% 8.05% 6.82% 13.26% 7.31% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 201,932 234,929 220,993 203,843 205,406 200,373 154,591 4.54%
NOSH 332,922 322,668 321,237 320,665 298,908 295,842 272,508 3.39%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.92% 7.68% 10.93% 12.55% 6.15% 10.72% 9.67% -
ROE 8.41% 8.81% 11.86% 15.16% 7.20% 13.31% 14.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 124.47 120.89 106.84 104.16 108.83 110.90 103.69 3.08%
EPS 5.25 6.52 8.28 10.17 5.05 9.53 8.48 -7.67%
DPS 0.67 0.67 0.67 0.67 0.67 0.67 0.00 -
NAPS 0.635 0.741 0.698 0.645 0.698 0.685 0.573 1.72%
Adjusted Per Share Value based on latest NOSH - 320,665
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 117.17 113.46 100.13 97.45 94.81 96.03 82.81 5.94%
EPS 5.03 6.12 7.76 9.15 4.38 7.90 6.70 -4.66%
DPS 0.63 0.63 0.62 0.62 0.58 0.58 0.00 -
NAPS 0.5978 0.6954 0.6542 0.6034 0.6081 0.5932 0.4576 4.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.63 0.51 0.495 0.66 0.29 0.775 0.755 -
P/RPS 0.51 0.42 0.46 0.63 0.27 0.70 0.73 -5.79%
P/EPS 11.79 7.82 5.98 6.75 5.77 8.50 9.00 4.59%
EY 8.48 12.80 16.72 14.82 17.34 11.77 11.11 -4.39%
DY 1.06 1.31 1.35 1.01 2.30 0.86 0.00 -
P/NAPS 0.99 0.69 0.71 1.02 0.42 1.13 1.32 -4.67%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 19/05/22 19/05/21 19/05/20 27/05/19 21/05/18 -
Price 1.11 0.49 0.495 0.56 0.47 0.705 0.74 -
P/RPS 0.89 0.41 0.46 0.54 0.43 0.64 0.71 3.83%
P/EPS 20.78 7.51 5.98 5.73 9.35 7.73 8.82 15.33%
EY 4.81 13.32 16.72 17.46 10.70 12.94 11.34 -13.30%
DY 0.60 1.36 1.35 1.19 1.42 0.95 0.00 -
P/NAPS 1.75 0.66 0.71 0.87 0.67 1.03 1.29 5.20%

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