[AWC] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -6.58%
YoY- -0.98%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 343,912 315,055 323,056 303,964 296,139 249,339 127,643 17.94%
PBT 47,487 -7,167 36,087 33,445 39,100 30,324 12,647 24.64%
Tax -8,569 -8,152 -8,859 -6,960 -8,709 -6,501 -1,371 35.68%
NP 38,918 -15,319 27,228 26,485 30,391 23,823 11,276 22.90%
-
NP to SH 25,860 -18,798 20,044 21,377 21,589 17,244 7,777 22.14%
-
Tax Rate 18.04% - 24.55% 20.81% 22.27% 21.44% 10.84% -
Total Cost 304,994 330,374 295,828 277,479 265,748 225,516 116,367 17.40%
-
Net Worth 206,953 176,378 200,396 162,306 140,986 119,383 90,986 14.66%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,739 1,474 4,392 1,350 5,231 6,422 - -
Div Payout % 18.33% 0.00% 21.91% 6.32% 24.23% 37.24% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 206,953 176,378 200,396 162,306 140,986 119,383 90,986 14.66%
NOSH 321,072 299,027 296,291 272,775 263,526 258,406 225,773 6.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.32% -4.86% 8.43% 8.71% 10.26% 9.55% 8.83% -
ROE 12.50% -10.66% 10.00% 13.17% 15.31% 14.44% 8.55% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 108.68 107.00 110.27 112.55 112.38 96.49 56.54 11.49%
EPS 8.17 -6.38 6.84 7.92 8.19 6.67 3.44 15.49%
DPS 1.50 0.50 1.50 0.50 2.00 2.49 0.00 -
NAPS 0.654 0.599 0.684 0.601 0.535 0.462 0.403 8.39%
Adjusted Per Share Value based on latest NOSH - 272,775
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 101.81 93.26 95.63 89.98 87.66 73.81 37.79 17.94%
EPS 7.66 -5.56 5.93 6.33 6.39 5.10 2.30 22.18%
DPS 1.40 0.44 1.30 0.40 1.55 1.90 0.00 -
NAPS 0.6126 0.5221 0.5932 0.4805 0.4174 0.3534 0.2693 14.66%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.545 0.45 0.735 0.665 1.10 0.805 0.36 -
P/RPS 0.50 0.42 0.67 0.59 0.98 0.83 0.64 -4.02%
P/EPS 6.67 -7.05 10.74 8.40 13.43 12.06 10.45 -7.20%
EY 14.99 -14.19 9.31 11.90 7.45 8.29 9.57 7.75%
DY 2.75 1.11 2.04 0.75 1.82 3.09 0.00 -
P/NAPS 0.83 0.75 1.07 1.11 2.06 1.74 0.89 -1.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/09/21 25/08/20 27/08/19 28/08/18 29/08/17 23/08/16 28/08/15 -
Price 0.505 0.385 0.645 0.76 1.08 0.855 0.295 -
P/RPS 0.46 0.36 0.58 0.68 0.96 0.89 0.52 -2.02%
P/EPS 6.18 -6.03 9.43 9.60 13.18 12.81 8.56 -5.28%
EY 16.18 -16.58 10.61 10.42 7.59 7.80 11.68 5.57%
DY 2.97 1.30 2.32 0.66 1.85 2.91 0.00 -
P/NAPS 0.77 0.64 0.94 1.26 2.02 1.85 0.73 0.89%

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