[AWC] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -7.86%
YoY- 220.08%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 404,364 371,550 381,617 337,743 302,287 343,353 306,252 4.73%
PBT 36,383 6,967 46,420 43,429 -9,461 38,901 34,541 0.86%
Tax -8,156 -1,312 -9,418 -8,386 -6,679 -10,046 -7,102 2.33%
NP 28,227 5,655 37,002 35,043 -16,140 28,855 27,439 0.47%
-
NP to SH 25,493 -2,635 23,401 23,828 -19,843 20,645 22,385 2.18%
-
Tax Rate 22.42% 18.83% 20.29% 19.31% - 25.82% 20.56% -
Total Cost 376,137 365,895 344,615 302,700 318,427 314,498 278,813 5.11%
-
Net Worth 209,916 224,145 230,592 209,485 181,179 204,605 168,478 3.72%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 3,188 1,585 6,334 4,739 1,474 4,392 1,350 15.38%
Div Payout % 12.51% 0.00% 27.07% 19.89% 0.00% 21.28% 6.03% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 209,916 224,145 230,592 209,485 181,179 204,605 168,478 3.72%
NOSH 324,947 322,678 321,404 321,072 299,241 296,526 272,932 2.94%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.98% 1.52% 9.70% 10.38% -5.34% 8.40% 8.96% -
ROE 12.14% -1.18% 10.15% 11.37% -10.95% 10.09% 13.29% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 124.44 117.03 120.48 106.73 102.61 117.13 113.61 1.52%
EPS 7.85 -0.83 7.39 7.53 -6.74 7.04 8.30 -0.92%
DPS 0.98 0.50 2.00 1.50 0.50 1.50 0.50 11.85%
NAPS 0.646 0.706 0.728 0.662 0.615 0.698 0.625 0.55%
Adjusted Per Share Value based on latest NOSH - 321,072
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 119.70 109.99 112.97 99.98 89.48 101.64 90.66 4.73%
EPS 7.55 -0.78 6.93 7.05 -5.87 6.11 6.63 2.18%
DPS 0.94 0.47 1.88 1.40 0.44 1.30 0.40 15.28%
NAPS 0.6214 0.6635 0.6826 0.6201 0.5363 0.6057 0.4987 3.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.03 0.555 0.42 0.53 0.36 0.615 0.90 -
P/RPS 0.83 0.47 0.35 0.50 0.35 0.53 0.79 0.82%
P/EPS 13.13 -66.87 5.68 7.04 -5.34 8.73 10.84 3.24%
EY 7.62 -1.50 17.59 14.21 -18.71 11.45 9.23 -3.14%
DY 0.95 0.90 4.76 2.83 1.39 2.44 0.56 9.19%
P/NAPS 1.59 0.79 0.58 0.80 0.59 0.88 1.44 1.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 28/11/23 24/11/22 25/11/21 25/11/20 28/11/19 27/11/18 -
Price 0.835 0.59 0.445 0.545 0.44 0.62 0.80 -
P/RPS 0.67 0.50 0.37 0.51 0.43 0.53 0.70 -0.72%
P/EPS 10.64 -71.09 6.02 7.24 -6.53 8.80 9.63 1.67%
EY 9.40 -1.41 16.60 13.82 -15.31 11.36 10.38 -1.63%
DY 1.18 0.85 4.49 2.75 1.14 2.42 0.62 11.31%
P/NAPS 1.29 0.84 0.61 0.82 0.72 0.89 1.28 0.12%

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