[AWC] YoY 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- -0.06%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 90,235 79,617 85,947 68,353 75,639 60,193 30,809 19.59%
PBT 16,694 2,503 11,838 7,014 9,354 7,146 5,270 21.16%
Tax -2,152 -1,699 -2,555 -1,558 -1,802 -1,737 -267 41.55%
NP 14,542 804 9,283 5,456 7,552 5,409 5,003 19.44%
-
NP to SH 11,222 363 7,004 5,060 5,218 3,747 2,502 28.39%
-
Tax Rate 12.89% 67.88% 21.58% 22.21% 19.26% 24.31% 5.07% -
Total Cost 75,693 78,813 76,664 62,897 68,087 54,784 25,806 19.62%
-
Net Worth 198,145 202,893 189,085 150,873 128,762 111,126 85,654 14.98%
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 - - 2,596 - - -
Div Payout % 14.04% 406.20% - - 49.75% - - -
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 198,145 202,893 189,085 150,873 128,762 111,126 85,654 14.98%
NOSH 319,644 297,743 287,456 271,663 259,601 256,643 225,405 5.98%
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 16.12% 1.01% 10.80% 7.98% 9.98% 8.99% 16.24% -
ROE 5.66% 0.18% 3.70% 3.35% 4.05% 3.37% 2.92% -
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 28.64 27.00 30.23 25.42 29.14 23.45 13.67 13.10%
EPS 3.56 0.12 2.48 1.88 2.01 1.46 1.11 21.41%
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 26.71 23.57 25.44 20.23 22.39 17.82 9.12 19.59%
EPS 3.32 0.11 2.07 1.50 1.54 1.11 0.74 28.39%
DPS 0.47 0.44 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.5866 0.6006 0.5597 0.4466 0.3812 0.329 0.2536 14.98%
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 1.69 2.22 2.28 3.50 3.24 1.66 2.19 -4.22%
P/EPS 13.61 487.44 28.01 47.30 47.01 26.71 27.03 -10.79%
EY 7.35 0.21 3.57 2.11 2.13 3.74 3.70 12.10%
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 1.90 1.93 2.55 3.05 3.38 1.85 2.45 -4.14%
P/EPS 15.30 422.45 31.26 41.19 49.00 29.79 30.18 -10.69%
EY 6.54 0.24 3.20 2.43 2.04 3.36 3.31 12.00%
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