[AWC] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -0.74%
YoY- -8.05%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 312,905 337,023 323,846 287,934 294,096 162,679 132,492 15.38%
PBT 4,730 29,566 39,365 34,716 40,504 12,792 22,521 -22.88%
Tax -7,132 -9,190 -8,099 -8,324 -8,019 -2,794 -3,768 11.20%
NP -2,402 20,376 31,266 26,392 32,485 9,998 18,753 -
-
NP to SH -8,984 14,004 24,329 21,056 22,899 7,766 11,297 -
-
Tax Rate 150.78% 31.08% 20.57% 23.98% 19.80% 21.84% 16.73% -
Total Cost 315,307 316,647 292,580 261,542 261,611 152,681 113,739 18.50%
-
Net Worth 198,145 202,893 189,085 150,873 128,762 111,126 85,654 14.98%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,575 5,866 1,350 2,635 9,018 - - -
Div Payout % 0.00% 41.89% 5.55% 12.52% 39.38% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 198,145 202,893 189,085 150,873 128,762 111,126 85,654 14.98%
NOSH 319,644 297,743 287,456 271,663 259,601 256,643 225,405 5.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -0.77% 6.05% 9.65% 9.17% 11.05% 6.15% 14.15% -
ROE -4.53% 6.90% 12.87% 13.96% 17.78% 6.99% 13.19% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 99.33 114.28 113.89 107.06 113.29 63.39 58.78 9.12%
EPS -2.85 4.75 8.56 7.83 8.82 3.03 5.01 -
DPS 0.50 2.00 0.47 0.98 3.50 0.00 0.00 -
NAPS 0.629 0.688 0.665 0.561 0.496 0.433 0.38 8.75%
Adjusted Per Share Value based on latest NOSH - 271,663
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 93.78 101.00 97.06 86.29 88.14 48.75 39.71 15.38%
EPS -2.69 4.20 7.29 6.31 6.86 2.33 3.39 -
DPS 0.47 1.76 0.40 0.79 2.70 0.00 0.00 -
NAPS 0.5938 0.6081 0.5667 0.4522 0.3859 0.333 0.2567 14.98%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.485 0.60 0.69 0.89 0.945 0.39 0.30 -
P/RPS 0.49 0.53 0.61 0.83 0.83 0.62 0.51 -0.66%
P/EPS -17.01 12.64 8.06 11.37 10.71 12.89 5.99 -
EY -5.88 7.91 12.40 8.80 9.33 7.76 16.71 -
DY 1.03 3.33 0.69 1.10 3.70 0.00 0.00 -
P/NAPS 0.77 0.87 1.04 1.59 1.91 0.90 0.79 -0.42%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 -
Price 0.545 0.52 0.77 0.775 1.02 0.435 0.335 -
P/RPS 0.55 0.46 0.68 0.72 0.90 0.69 0.57 -0.59%
P/EPS -19.11 10.95 9.00 9.90 11.56 14.38 6.68 -
EY -5.23 9.13 11.11 10.10 8.65 6.96 14.96 -
DY 0.92 3.85 0.62 1.26 3.43 0.00 0.00 -
P/NAPS 0.87 0.76 1.16 1.38 2.06 1.00 0.88 -0.19%

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