[AWC] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 25.27%
YoY- -160.29%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 388,389 388,958 350,708 321,744 319,969 337,451 295,764 4.64%
PBT 6,425 36,586 44,778 8,890 23,867 40,315 36,696 -25.18%
Tax -1,206 -7,662 -9,118 -7,981 -7,946 -8,051 -8,304 -27.47%
NP 5,219 28,924 35,660 909 15,921 32,264 28,392 -24.57%
-
NP to SH -643 17,624 22,332 -6,714 11,136 24,403 22,883 -
-
Tax Rate 18.77% 20.94% 20.36% 89.78% 33.29% 19.97% 22.63% -
Total Cost 383,170 360,034 315,048 320,835 304,048 305,187 267,372 6.17%
-
Net Worth 201,932 234,929 220,993 203,843 205,406 200,373 154,591 4.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,590 6,337 4,747 1,575 4,404 2,812 2,635 -8.06%
Div Payout % 0.00% 35.96% 21.26% 0.00% 39.55% 11.53% 11.52% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 201,932 234,929 220,993 203,843 205,406 200,373 154,591 4.54%
NOSH 332,922 322,668 321,237 320,665 298,908 295,842 272,508 3.39%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.34% 7.44% 10.17% 0.28% 4.98% 9.56% 9.60% -
ROE -0.32% 7.50% 10.11% -3.29% 5.42% 12.18% 14.80% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 122.13 122.68 110.77 101.81 108.73 115.36 109.63 1.81%
EPS -0.20 5.56 7.05 -2.12 3.78 8.34 8.48 -
DPS 0.50 2.00 1.50 0.50 1.50 0.96 0.98 -10.60%
NAPS 0.635 0.741 0.698 0.645 0.698 0.685 0.573 1.72%
Adjusted Per Share Value based on latest NOSH - 320,665
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 114.97 115.14 103.82 95.24 94.72 99.89 87.55 4.64%
EPS -0.19 5.22 6.61 -1.99 3.30 7.22 6.77 -
DPS 0.47 1.88 1.41 0.47 1.30 0.83 0.78 -8.08%
NAPS 0.5978 0.6954 0.6542 0.6034 0.6081 0.5932 0.4576 4.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.63 0.51 0.495 0.66 0.29 0.775 0.755 -
P/RPS 0.52 0.42 0.45 0.65 0.27 0.67 0.69 -4.60%
P/EPS -311.57 9.17 7.02 -31.07 7.66 9.29 8.90 -
EY -0.32 10.90 14.25 -3.22 13.05 10.76 11.23 -
DY 0.79 3.92 3.03 0.76 5.17 1.24 1.29 -7.84%
P/NAPS 0.99 0.69 0.71 1.02 0.42 1.13 1.32 -4.67%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 19/05/22 19/05/21 19/05/20 27/05/19 21/05/18 -
Price 1.11 0.49 0.495 0.56 0.47 0.705 0.74 -
P/RPS 0.91 0.40 0.45 0.55 0.43 0.61 0.68 4.97%
P/EPS -548.96 8.81 7.02 -26.36 12.42 8.45 8.72 -
EY -0.18 11.34 14.25 -3.79 8.05 11.83 11.46 -
DY 0.45 4.08 3.03 0.89 3.19 1.36 1.32 -16.40%
P/NAPS 1.75 0.66 0.71 0.87 0.67 1.03 1.29 5.20%

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