[AWC] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 150.1%
YoY- -19.88%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 116,793 96,298 90,080 90,235 79,617 85,947 68,353 9.33%
PBT 10,393 10,101 16,454 16,694 2,503 11,838 7,014 6.77%
Tax -1,818 -2,139 -2,935 -2,152 -1,699 -2,555 -1,558 2.60%
NP 8,575 7,962 13,519 14,542 804 9,283 5,456 7.82%
-
NP to SH 5,841 5,726 8,991 11,222 363 7,004 5,060 2.41%
-
Tax Rate 17.49% 21.18% 17.84% 12.89% 67.88% 21.58% 22.21% -
Total Cost 108,218 88,336 76,561 75,693 78,813 76,664 62,897 9.46%
-
Net Worth 194,603 231,738 215,283 198,145 202,893 189,085 150,873 4.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 1,585 1,582 1,575 1,474 - - -
Div Payout % - 27.68% 17.61% 14.04% 406.20% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 194,603 231,738 215,283 198,145 202,893 189,085 150,873 4.33%
NOSH 332,760 322,424 321,222 319,644 297,743 287,456 271,663 3.43%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.34% 8.27% 15.01% 16.12% 1.01% 10.80% 7.98% -
ROE 3.00% 2.47% 4.18% 5.66% 0.18% 3.70% 3.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.73 30.38 28.45 28.64 27.00 30.23 25.42 6.32%
EPS 1.84 1.81 2.84 3.56 0.12 2.48 1.88 -0.35%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.612 0.731 0.68 0.629 0.688 0.665 0.561 1.46%
Adjusted Per Share Value based on latest NOSH - 321,222
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.05 28.90 27.04 27.08 23.90 25.80 20.52 9.32%
EPS 1.75 1.72 2.70 3.37 0.11 2.10 1.52 2.37%
DPS 0.00 0.48 0.48 0.47 0.44 0.00 0.00 -
NAPS 0.5841 0.6956 0.6462 0.5947 0.609 0.5675 0.4528 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.64 0.46 0.56 0.485 0.60 0.69 0.89 -
P/RPS 1.74 1.51 1.97 1.69 2.22 2.28 3.50 -10.99%
P/EPS 34.84 25.47 19.72 13.61 487.44 28.01 47.30 -4.96%
EY 2.87 3.93 5.07 7.35 0.21 3.57 2.11 5.25%
DY 0.00 1.09 0.89 1.03 0.83 0.00 0.00 -
P/NAPS 1.05 0.63 0.82 0.77 0.87 1.04 1.59 -6.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 -
Price 0.625 0.575 0.525 0.545 0.52 0.77 0.775 -
P/RPS 1.70 1.89 1.85 1.90 1.93 2.55 3.05 -9.27%
P/EPS 34.02 31.83 18.49 15.30 422.45 31.26 41.19 -3.13%
EY 2.94 3.14 5.41 6.54 0.24 3.20 2.43 3.22%
DY 0.00 0.87 0.95 0.92 0.96 0.00 0.00 -
P/NAPS 1.02 0.79 0.77 0.87 0.76 1.16 1.38 -4.91%

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