[AWC] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 15.37%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 90,080 90,235 79,617 85,947 68,353 75,639 60,193 6.94%
PBT 16,454 16,694 2,503 11,838 7,014 9,354 7,146 14.89%
Tax -2,935 -2,152 -1,699 -2,555 -1,558 -1,802 -1,737 9.12%
NP 13,519 14,542 804 9,283 5,456 7,552 5,409 16.47%
-
NP to SH 8,991 11,222 363 7,004 5,060 5,218 3,747 15.69%
-
Tax Rate 17.84% 12.89% 67.88% 21.58% 22.21% 19.26% 24.31% -
Total Cost 76,561 75,693 78,813 76,664 62,897 68,087 54,784 5.73%
-
Net Worth 215,283 198,145 202,893 189,085 150,873 128,762 111,126 11.64%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,582 1,575 1,474 - - 2,596 - -
Div Payout % 17.61% 14.04% 406.20% - - 49.75% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 215,283 198,145 202,893 189,085 150,873 128,762 111,126 11.64%
NOSH 321,222 319,644 297,743 287,456 271,663 259,601 256,643 3.80%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.01% 16.12% 1.01% 10.80% 7.98% 9.98% 8.99% -
ROE 4.18% 5.66% 0.18% 3.70% 3.35% 4.05% 3.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.45 28.64 27.00 30.23 25.42 29.14 23.45 3.27%
EPS 2.84 3.56 0.12 2.48 1.88 2.01 1.46 11.71%
DPS 0.50 0.50 0.50 0.00 0.00 1.00 0.00 -
NAPS 0.68 0.629 0.688 0.665 0.561 0.496 0.433 7.80%
Adjusted Per Share Value based on latest NOSH - 287,456
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.67 26.71 23.57 25.44 20.23 22.39 17.82 6.94%
EPS 2.66 3.32 0.11 2.07 1.50 1.54 1.11 15.66%
DPS 0.47 0.47 0.44 0.00 0.00 0.77 0.00 -
NAPS 0.6373 0.5866 0.6006 0.5597 0.4466 0.3812 0.329 11.63%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.56 0.485 0.60 0.69 0.89 0.945 0.39 -
P/RPS 1.97 1.69 2.22 2.28 3.50 3.24 1.66 2.89%
P/EPS 19.72 13.61 487.44 28.01 47.30 47.01 26.71 -4.92%
EY 5.07 7.35 0.21 3.57 2.11 2.13 3.74 5.19%
DY 0.89 1.03 0.83 0.00 0.00 1.06 0.00 -
P/NAPS 0.82 0.77 0.87 1.04 1.59 1.91 0.90 -1.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 -
Price 0.525 0.545 0.52 0.77 0.775 0.985 0.435 -
P/RPS 1.85 1.90 1.93 2.55 3.05 3.38 1.85 0.00%
P/EPS 18.49 15.30 422.45 31.26 41.19 49.00 29.79 -7.63%
EY 5.41 6.54 0.24 3.20 2.43 2.04 3.36 8.25%
DY 0.95 0.92 0.96 0.00 0.00 1.02 0.00 -
P/NAPS 0.77 0.87 0.76 1.16 1.38 1.99 1.00 -4.25%

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