[AWC] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 4.72%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 337,743 302,287 343,353 306,252 295,220 278,650 133,295 16.74%
PBT 43,429 -9,461 38,901 34,541 37,056 38,296 10,916 25.85%
Tax -8,386 -6,679 -10,046 -7,102 -8,568 -7,954 -1,324 35.98%
NP 35,043 -16,140 28,855 27,439 28,488 30,342 9,592 24.07%
-
NP to SH 23,828 -19,843 20,645 22,385 21,214 21,428 6,521 24.08%
-
Tax Rate 19.31% - 25.82% 20.56% 23.12% 20.77% 12.13% -
Total Cost 302,700 318,427 314,498 278,813 266,732 248,308 123,703 16.06%
-
Net Worth 209,485 181,179 204,605 168,478 146,853 123,779 93,826 14.31%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,739 1,474 4,392 1,350 5,231 6,422 - -
Div Payout % 19.89% 0.00% 21.28% 6.03% 24.66% 29.97% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 209,485 181,179 204,605 168,478 146,853 123,779 93,826 14.31%
NOSH 321,072 299,241 296,526 272,932 265,078 258,952 223,928 6.18%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.38% -5.34% 8.40% 8.96% 9.65% 10.89% 7.20% -
ROE 11.37% -10.95% 10.09% 13.29% 14.45% 17.31% 6.95% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 106.73 102.61 117.13 113.61 111.37 107.61 59.53 10.20%
EPS 7.53 -6.74 7.04 8.30 8.00 8.27 2.91 17.15%
DPS 1.50 0.50 1.50 0.50 1.97 2.50 0.00 -
NAPS 0.662 0.615 0.698 0.625 0.554 0.478 0.419 7.91%
Adjusted Per Share Value based on latest NOSH - 272,932
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 101.22 90.59 102.90 91.78 88.48 83.51 39.95 16.74%
EPS 7.14 -5.95 6.19 6.71 6.36 6.42 1.95 24.12%
DPS 1.42 0.44 1.32 0.40 1.57 1.92 0.00 -
NAPS 0.6278 0.543 0.6132 0.5049 0.4401 0.371 0.2812 14.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.53 0.36 0.615 0.90 1.04 0.785 0.39 -
P/RPS 0.50 0.35 0.53 0.79 0.93 0.73 0.66 -4.51%
P/EPS 7.04 -5.34 8.73 10.84 13.00 9.49 13.39 -10.15%
EY 14.21 -18.71 11.45 9.23 7.70 10.54 7.47 11.30%
DY 2.83 1.39 2.44 0.56 1.90 3.18 0.00 -
P/NAPS 0.80 0.59 0.88 1.44 1.88 1.64 0.93 -2.47%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 28/11/19 27/11/18 21/11/17 28/11/16 23/11/15 -
Price 0.545 0.44 0.62 0.80 1.00 0.89 0.41 -
P/RPS 0.51 0.43 0.53 0.70 0.90 0.83 0.69 -4.90%
P/EPS 7.24 -6.53 8.80 9.63 12.50 10.76 14.08 -10.48%
EY 13.82 -15.31 11.36 10.38 8.00 9.30 7.10 11.72%
DY 2.75 1.14 2.42 0.62 1.97 2.81 0.00 -
P/NAPS 0.82 0.72 0.89 1.28 1.81 1.86 0.98 -2.92%

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