[AWC] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 99.92%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 166,256 168,406 154,439 134,557 142,761 98,005 62,969 17.54%
PBT 26,368 14,470 20,991 15,071 19,456 9,275 9,129 19.31%
Tax -3,735 -4,755 -4,424 -3,285 -3,670 -2,152 -729 31.26%
NP 22,633 9,715 16,567 11,786 15,786 7,123 8,400 17.94%
-
NP to SH 16,849 7,035 13,075 10,122 10,657 5,001 5,011 22.37%
-
Tax Rate 14.16% 32.86% 21.08% 21.80% 18.86% 23.20% 7.99% -
Total Cost 143,623 158,691 137,872 122,771 126,975 90,882 54,569 17.48%
-
Net Worth 198,145 202,893 189,085 150,873 128,610 104,107 85,773 14.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,575 1,474 - - 2,592 - - -
Div Payout % 9.35% 20.96% - - 24.33% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 198,145 202,893 189,085 150,873 128,610 104,107 85,773 14.96%
NOSH 319,644 297,743 287,456 271,663 259,294 240,432 225,720 5.96%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.61% 5.77% 10.73% 8.76% 11.06% 7.27% 13.34% -
ROE 8.50% 3.47% 6.91% 6.71% 8.29% 4.80% 5.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.78 57.11 54.32 50.03 55.06 40.76 27.90 11.19%
EPS 5.65 2.39 4.74 3.81 4.11 2.08 2.22 16.82%
DPS 0.50 0.50 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.629 0.688 0.665 0.561 0.496 0.433 0.38 8.75%
Adjusted Per Share Value based on latest NOSH - 271,663
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.83 50.47 46.28 40.33 42.78 29.37 18.87 17.54%
EPS 5.05 2.11 3.92 3.03 3.19 1.50 1.50 22.40%
DPS 0.47 0.44 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.5938 0.6081 0.5667 0.4522 0.3854 0.312 0.2571 14.95%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.485 0.60 0.69 0.89 0.945 0.39 0.30 -
P/RPS 0.92 1.05 1.27 1.78 1.72 0.96 1.08 -2.63%
P/EPS 9.07 25.15 15.01 23.65 22.99 18.75 13.51 -6.41%
EY 11.03 3.98 6.66 4.23 4.35 5.33 7.40 6.87%
DY 1.03 0.83 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.77 0.87 1.04 1.59 1.91 0.90 0.79 -0.42%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 -
Price 0.545 0.52 0.77 0.775 0.985 0.435 0.335 -
P/RPS 1.03 0.91 1.42 1.55 1.79 1.07 1.20 -2.51%
P/EPS 10.19 21.80 16.75 20.59 23.97 20.91 15.09 -6.32%
EY 9.81 4.59 5.97 4.86 4.17 4.78 6.63 6.74%
DY 0.92 0.96 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.87 0.76 1.16 1.38 1.99 1.00 0.88 -0.19%

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