[AWC] YoY TTM Result on 30-Jun-2020 [#4]

Stock

[AWC] AWC BERHAD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -268.8%

YoY- -193.78%

Quarter Report

AWC Berhad Q4 2020.pdf

Latest QR

Upcoming QR

AWC's Result

AWC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	378,993	355,190	343,912	315,055	323,056	303,964	296,139	4.19%
YoY %	6.70%	3.28%	9.16%	-2.48%	6.28%	2.64%	-	-
Horiz. %	127.98%	119.94%	116.13%	106.39%	109.09%	102.64%	100.00%	-
PBT	11,770	43,427	47,487	-7,167	36,087	33,445	39,100	-18.12%
YoY %	-72.90%	-8.55%	762.58%	-119.86%	7.90%	-14.46%	-	-
Horiz. %	30.10%	111.07%	121.45%	-18.33%	92.29%	85.54%	100.00%	-
Tax	-2,051	-8,853	-8,569	-8,152	-8,859	-6,960	-8,709	-21.40%
YoY %	76.83%	-3.31%	-5.12%	7.98%	-27.28%	20.08%	-	-
Horiz. %	23.55%	101.65%	98.39%	93.60%	101.72%	79.92%	100.00%	-
NP	9,719	34,574	38,918	-15,319	27,228	26,485	30,391	-17.29%
YoY %	-71.89%	-11.16%	354.05%	-156.26%	2.81%	-12.85%	-	-
Horiz. %	31.98%	113.76%	128.06%	-50.41%	89.59%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,133	21,761	25,860	-18,798	20,044	21,377	21,589	-31.99%
YoY %	-90.20%	-15.85%	237.57%	-193.78%	-6.24%	-0.98%	-	-
Horiz. %	9.88%	100.80%	119.78%	-87.07%	92.84%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.43%	20.39%	18.04%	-	24.55%	20.81%	22.27%	-
YoY %	-14.52%	13.03%	0.00%	-	17.97%	-6.56%	-	-
Horiz. %	78.27%	91.56%	81.01%	-	110.24%	93.44%	100.00%	-
Total Cost	369,274	320,616	304,994	330,374	295,828	277,479	265,748	5.63%
YoY %	15.18%	5.12%	-7.68%	11.68%	6.61%	4.41%	-	-
Horiz. %	138.96%	120.65%	114.77%	124.32%	111.32%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,517	224,290	206,953	176,378	200,396	162,306	140,986	7.97%
YoY %	-0.34%	8.38%	17.33%	-11.99%	23.47%	15.12%	-	-
Horiz. %	158.54%	159.09%	146.79%	125.10%	142.14%	115.12%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,585	6,334	4,739	1,474	4,392	1,350	5,231	-18.03%
YoY %	-74.98%	33.66%	221.51%	-66.44%	225.33%	-74.19%	-	-
Horiz. %	30.30%	121.09%	90.59%	28.18%	83.96%	25.81%	100.00%	-
Div Payout %	74.31%	29.11%	18.33%	0.00%	21.91%	6.32%	24.23%	-
YoY %	155.27%	58.81%	0.00%	0.00%	246.68%	-73.92%	-	-
Horiz. %	306.69%	120.14%	75.65%	0.00%	90.43%	26.08%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	223,517	224,290	206,953	176,378	200,396	162,306	140,986	7.97%
YoY %	-0.34%	8.38%	17.33%	-11.99%	23.47%	15.12%	-	-
Horiz. %	158.54%	159.09%	146.79%	125.10%	142.14%	115.12%	100.00%	-
NOSH	322,678	321,354	321,072	299,027	296,291	272,775	263,526	3.43%
YoY %	0.41%	0.09%	7.37%	0.92%	8.62%	3.51%	-	-
Horiz. %	122.45%	121.94%	121.84%	113.47%	112.43%	103.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	2.56%	9.73%	11.32%	-4.86%	8.43%	8.71%	10.26%	-
YoY %	-73.69%	-14.05%	332.92%	-157.65%	-3.21%	-15.11%	-	-
Horiz. %	24.95%	94.83%	110.33%	-47.37%	82.16%	84.89%	100.00%	-
ROE	0.95%	9.70%	12.50%	-10.66%	10.00%	13.17%	15.31%	-
YoY %	-90.21%	-22.40%	217.26%	-206.60%	-24.07%	-13.98%	-	-
Horiz. %	6.21%	63.36%	81.65%	-69.63%	65.32%	86.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	119.54	112.12	108.68	107.00	110.27	112.55	112.38	1.03%
YoY %	6.62%	3.17%	1.57%	-2.97%	-2.03%	0.15%	-	-
Horiz. %	106.37%	99.77%	96.71%	95.21%	98.12%	100.15%	100.00%	-
EPS	0.67	6.87	8.17	-6.38	6.84	7.92	8.19	-34.10%
YoY %	-90.25%	-15.91%	228.06%	-193.27%	-13.64%	-3.30%	-	-
Horiz. %	8.18%	83.88%	99.76%	-77.90%	83.52%	96.70%	100.00%	-
DPS	0.50	2.00	1.50	0.50	1.50	0.50	2.00	-20.62%
YoY %	-75.00%	33.33%	200.00%	-66.67%	200.00%	-75.00%	-	-
Horiz. %	25.00%	100.00%	75.00%	25.00%	75.00%	25.00%	100.00%	-
NAPS	0.705	0.708	0.654	0.599	0.684	0.601	0.535	4.70%
YoY %	-0.42%	8.26%	9.18%	-12.43%	13.81%	12.34%	-	-
Horiz. %	131.78%	132.34%	122.24%	111.96%	127.85%	112.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 299,027
RPS	112.19	105.14	101.81	93.26	95.63	89.98	87.66	4.19%
YoY %	6.71%	3.27%	9.17%	-2.48%	6.28%	2.65%	-	-
Horiz. %	127.98%	119.94%	116.14%	106.39%	109.09%	102.65%	100.00%	-
EPS	0.63	6.44	7.66	-5.56	5.93	6.33	6.39	-32.01%
YoY %	-90.22%	-15.93%	237.77%	-193.76%	-6.32%	-0.94%	-	-
Horiz. %	9.86%	100.78%	119.87%	-87.01%	92.80%	99.06%	100.00%	-
DPS	0.47	1.88	1.40	0.44	1.30	0.40	1.55	-18.02%
YoY %	-75.00%	34.29%	218.18%	-66.15%	225.00%	-74.19%	-	-
Horiz. %	30.32%	121.29%	90.32%	28.39%	83.87%	25.81%	100.00%	-
NAPS	0.6617	0.664	0.6126	0.5221	0.5932	0.4805	0.4174	7.97%
YoY %	-0.35%	8.39%	17.33%	-11.99%	23.45%	15.12%	-	-
Horiz. %	158.53%	159.08%	146.77%	125.08%	142.12%	115.12%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.47	0.45	0.545	0.45	0.735	0.665	1.10	-
P/RPS	0.39	0.40	0.50	0.42	0.67	0.59	0.98	-14.22%
YoY %	-2.50%	-20.00%	19.05%	-37.31%	13.56%	-39.80%	-	-
Horiz. %	39.80%	40.82%	51.02%	42.86%	68.37%	60.20%	100.00%	-
P/EPS	69.86	6.55	6.67	-7.05	10.74	8.40	13.43	31.61%
YoY %	966.56%	-1.80%	194.61%	-165.64%	27.86%	-37.45%	-	-
Horiz. %	520.18%	48.77%	49.66%	-52.49%	79.97%	62.55%	100.00%	-
EY	1.43	15.26	14.99	-14.19	9.31	11.90	7.45	-24.04%
YoY %	-90.63%	1.80%	205.64%	-252.42%	-21.76%	59.73%	-	-
Horiz. %	19.19%	204.83%	201.21%	-190.47%	124.97%	159.73%	100.00%	-
DY	1.06	4.44	2.75	1.11	2.04	0.75	1.82	-8.61%
YoY %	-76.13%	61.45%	147.75%	-45.59%	172.00%	-58.79%	-	-
Horiz. %	58.24%	243.96%	151.10%	60.99%	112.09%	41.21%	100.00%	-
P/NAPS	0.67	0.64	0.83	0.75	1.07	1.11	2.06	-17.06%
YoY %	4.69%	-22.89%	10.67%	-29.91%	-3.60%	-46.12%	-	-
Horiz. %	32.52%	31.07%	40.29%	36.41%	51.94%	53.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	24/08/22	27/09/21	25/08/20	27/08/19	28/08/18	29/08/17	-
Price	0.505	0.445	0.505	0.385	0.645	0.76	1.08	-
P/RPS	0.42	0.40	0.46	0.36	0.58	0.68	0.96	-12.86%
YoY %	5.00%	-13.04%	27.78%	-37.93%	-14.71%	-29.17%	-	-
Horiz. %	43.75%	41.67%	47.92%	37.50%	60.42%	70.83%	100.00%	-
P/EPS	75.06	6.48	6.18	-6.03	9.43	9.60	13.18	33.61%
YoY %	1,058.33%	4.85%	202.49%	-163.94%	-1.77%	-27.16%	-	-
Horiz. %	569.50%	49.17%	46.89%	-45.75%	71.55%	72.84%	100.00%	-
EY	1.33	15.44	16.18	-16.58	10.61	10.42	7.59	-25.18%
YoY %	-91.39%	-4.57%	197.59%	-256.27%	1.82%	37.29%	-	-
Horiz. %	17.52%	203.43%	213.18%	-218.45%	139.79%	137.29%	100.00%	-
DY	0.99	4.49	2.97	1.30	2.32	0.66	1.85	-9.89%
YoY %	-77.95%	51.18%	128.46%	-43.97%	251.52%	-64.32%	-	-
Horiz. %	53.51%	242.70%	160.54%	70.27%	125.41%	35.68%	100.00%	-
P/NAPS	0.72	0.63	0.77	0.64	0.94	1.26	2.02	-15.78%
YoY %	14.29%	-18.18%	20.31%	-31.91%	-25.40%	-37.62%	-	-
Horiz. %	35.64%	31.19%	38.12%	31.68%	46.53%	62.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos