[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

AWC Berhad Q1 2022.pdf

Latest QR

Upcoming QR

AWC's Result

AWC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	371,550	381,617	337,743	302,287	343,353	306,252	295,220	3.90%
YoY %	-2.64%	12.99%	11.73%	-11.96%	12.11%	3.74%	-	-
Horiz. %	125.86%	129.27%	114.40%	102.39%	116.30%	103.74%	100.00%	-
PBT	6,967	46,420	43,429	-9,461	38,901	34,541	37,056	-24.30%
YoY %	-84.99%	6.89%	559.03%	-124.32%	12.62%	-6.79%	-	-
Horiz. %	18.80%	125.27%	117.20%	-25.53%	104.98%	93.21%	100.00%	-
Tax	-1,312	-9,418	-8,386	-6,679	-10,046	-7,102	-8,568	-26.84%
YoY %	86.07%	-12.31%	-25.56%	33.52%	-41.45%	17.11%	-	-
Horiz. %	15.31%	109.92%	97.88%	77.95%	117.25%	82.89%	100.00%	-
NP	5,655	37,002	35,043	-16,140	28,855	27,439	28,488	-23.61%
YoY %	-84.72%	5.59%	317.12%	-155.93%	5.16%	-3.68%	-	-
Horiz. %	19.85%	129.89%	123.01%	-56.66%	101.29%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,635	23,401	23,828	-19,843	20,645	22,385	21,214	-
YoY %	-111.26%	-1.79%	220.08%	-196.12%	-7.77%	5.52%	-	-
Horiz. %	-12.42%	110.31%	112.32%	-93.54%	97.32%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.83%	20.29%	19.31%	-	25.82%	20.56%	23.12%	-
YoY %	-7.20%	5.08%	0.00%	-	25.58%	-11.07%	-	-
Horiz. %	81.44%	87.76%	83.52%	-	111.68%	88.93%	100.00%	-
Total Cost	365,895	344,615	302,700	318,427	314,498	278,813	266,732	5.40%
YoY %	6.18%	13.85%	-4.94%	1.25%	12.80%	4.53%	-	-
Horiz. %	137.18%	129.20%	113.48%	119.38%	117.91%	104.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,145	230,592	209,485	181,179	204,605	168,478	146,853	7.29%
YoY %	-2.80%	10.08%	15.62%	-11.45%	21.44%	14.73%	-	-
Horiz. %	152.63%	157.02%	142.65%	123.37%	139.33%	114.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	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 %	0.00%	27.07%	19.89%	0.00%	21.28%	6.03%	24.66%	-
YoY %	0.00%	36.10%	0.00%	0.00%	252.90%	-75.55%	-	-
Horiz. %	0.00%	109.77%	80.66%	0.00%	86.29%	24.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	224,145	230,592	209,485	181,179	204,605	168,478	146,853	7.29%
YoY %	-2.80%	10.08%	15.62%	-11.45%	21.44%	14.73%	-	-
Horiz. %	152.63%	157.02%	142.65%	123.37%	139.33%	114.73%	100.00%	-
NOSH	322,678	321,404	321,072	299,241	296,526	272,932	265,078	3.32%
YoY %	0.40%	0.10%	7.30%	0.92%	8.64%	2.96%	-	-
Horiz. %	121.73%	121.25%	121.12%	112.89%	111.86%	102.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	1.52%	9.70%	10.38%	-5.34%	8.40%	8.96%	9.65%	-
YoY %	-84.33%	-6.55%	294.38%	-163.57%	-6.25%	-7.15%	-	-
Horiz. %	15.75%	100.52%	107.56%	-55.34%	87.05%	92.85%	100.00%	-
ROE	-1.18%	10.15%	11.37%	-10.95%	10.09%	13.29%	14.45%	-
YoY %	-111.63%	-10.73%	203.84%	-208.52%	-24.08%	-8.03%	-	-
Horiz. %	-8.17%	70.24%	78.69%	-75.78%	69.83%	91.97%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	117.03	120.48	106.73	102.61	117.13	113.61	111.37	0.82%
YoY %	-2.86%	12.88%	4.02%	-12.40%	3.10%	2.01%	-	-
Horiz. %	105.08%	108.18%	95.83%	92.13%	105.17%	102.01%	100.00%	-
EPS	-0.83	7.39	7.53	-6.74	7.04	8.30	8.00	-
YoY %	-111.23%	-1.86%	211.72%	-195.74%	-15.18%	3.75%	-	-
Horiz. %	-10.38%	92.38%	94.12%	-84.25%	88.00%	103.75%	100.00%	-
DPS	0.50	2.00	1.50	0.50	1.50	0.50	1.97	-20.42%
YoY %	-75.00%	33.33%	200.00%	-66.67%	200.00%	-74.62%	-	-
Horiz. %	25.38%	101.52%	76.14%	25.38%	76.14%	25.38%	100.00%	-
NAPS	0.706	0.728	0.662	0.615	0.698	0.625	0.554	4.12%
YoY %	-3.02%	9.97%	7.64%	-11.89%	11.68%	12.82%	-	-
Horiz. %	127.44%	131.41%	119.49%	111.01%	125.99%	112.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 321,072
RPS	109.99	112.97	99.98	89.48	101.64	90.66	87.39	3.90%
YoY %	-2.64%	12.99%	11.73%	-11.96%	12.11%	3.74%	-	-
Horiz. %	125.86%	129.27%	114.41%	102.39%	116.31%	103.74%	100.00%	-
EPS	-0.78	6.93	7.05	-5.87	6.11	6.63	6.28	-
YoY %	-111.26%	-1.70%	220.10%	-196.07%	-7.84%	5.57%	-	-
Horiz. %	-12.42%	110.35%	112.26%	-93.47%	97.29%	105.57%	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	0.6635	0.6826	0.6201	0.5363	0.6057	0.4987	0.4347	7.29%
YoY %	-2.80%	10.08%	15.63%	-11.46%	21.46%	14.72%	-	-
Horiz. %	152.63%	157.03%	142.65%	123.37%	139.34%	114.72%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.555	0.42	0.53	0.36	0.615	0.90	1.04	-
P/RPS	0.47	0.35	0.50	0.35	0.53	0.79	0.93	-10.74%
YoY %	34.29%	-30.00%	42.86%	-33.96%	-32.91%	-15.05%	-	-
Horiz. %	50.54%	37.63%	53.76%	37.63%	56.99%	84.95%	100.00%	-
P/EPS	-66.87	5.68	7.04	-5.34	8.73	10.84	13.00	-
YoY %	-1,277.29%	-19.32%	231.84%	-161.17%	-19.46%	-16.62%	-	-
Horiz. %	-514.38%	43.69%	54.15%	-41.08%	67.15%	83.38%	100.00%	-
EY	-1.50	17.59	14.21	-18.71	11.45	9.23	7.70	-
YoY %	-108.53%	23.79%	175.95%	-263.41%	24.05%	19.87%	-	-
Horiz. %	-19.48%	228.44%	184.55%	-242.99%	148.70%	119.87%	100.00%	-
DY	0.90	4.76	2.83	1.39	2.44	0.56	1.90	-11.70%
YoY %	-81.09%	68.20%	103.60%	-43.03%	335.71%	-70.53%	-	-
Horiz. %	47.37%	250.53%	148.95%	73.16%	128.42%	29.47%	100.00%	-
P/NAPS	0.79	0.58	0.80	0.59	0.88	1.44	1.88	-13.44%
YoY %	36.21%	-27.50%	35.59%	-32.95%	-38.89%	-23.40%	-	-
Horiz. %	42.02%	30.85%	42.55%	31.38%	46.81%	76.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	24/11/22	25/11/21	25/11/20	28/11/19	27/11/18	21/11/17	-
Price	0.59	0.445	0.545	0.44	0.62	0.80	1.00	-
P/RPS	0.50	0.37	0.51	0.43	0.53	0.70	0.90	-9.32%
YoY %	35.14%	-27.45%	18.60%	-18.87%	-24.29%	-22.22%	-	-
Horiz. %	55.56%	41.11%	56.67%	47.78%	58.89%	77.78%	100.00%	-
P/EPS	-71.09	6.02	7.24	-6.53	8.80	9.63	12.50	-
YoY %	-1,280.90%	-16.85%	210.87%	-174.20%	-8.62%	-22.96%	-	-
Horiz. %	-568.72%	48.16%	57.92%	-52.24%	70.40%	77.04%	100.00%	-
EY	-1.41	16.60	13.82	-15.31	11.36	10.38	8.00	-
YoY %	-108.49%	20.12%	190.27%	-234.77%	9.44%	29.75%	-	-
Horiz. %	-17.62%	207.50%	172.75%	-191.38%	142.00%	129.75%	100.00%	-
DY	0.85	4.49	2.75	1.14	2.42	0.62	1.97	-13.06%
YoY %	-81.07%	63.27%	141.23%	-52.89%	290.32%	-68.53%	-	-
Horiz. %	43.15%	227.92%	139.59%	57.87%	122.84%	31.47%	100.00%	-
P/NAPS	0.84	0.61	0.82	0.72	0.89	1.28	1.81	-12.00%
YoY %	37.70%	-25.61%	13.89%	-19.10%	-30.47%	-29.28%	-	-
Horiz. %	46.41%	33.70%	45.30%	39.78%	49.17%	70.72%	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