[AWC] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 49.72%
YoY- 139.5%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 279,408 343,913 329,198 332,512 304,084 315,054 320,277 -8.69%
PBT 22,460 47,486 49,278 52,736 38,692 -7,166 27,870 -13.38%
Tax -5,600 -8,568 -7,952 -7,470 -6,332 -8,153 -8,180 -22.30%
NP 16,860 38,918 41,326 45,266 32,360 -15,319 19,690 -9.81%
-
NP to SH 14,380 25,859 30,908 33,698 22,508 -18,798 14,798 -1.89%
-
Tax Rate 24.93% 18.04% 16.14% 14.16% 16.37% - 29.35% -
Total Cost 262,548 304,995 287,872 287,246 271,724 330,373 300,586 -8.61%
-
Net Worth 209,485 206,953 203,843 198,145 181,179 176,378 205,406 1.31%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 4,746 2,106 3,150 - 1,472 1,961 -
Div Payout % - 18.36% 6.82% 9.35% - 0.00% 13.26% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 209,485 206,953 203,843 198,145 181,179 176,378 205,406 1.31%
NOSH 321,072 321,072 320,665 319,644 299,241 299,027 298,908 4.87%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.03% 11.32% 12.55% 13.61% 10.64% -4.86% 6.15% -
ROE 6.86% 12.50% 15.16% 17.01% 12.42% -10.66% 7.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 88.30 108.68 104.16 105.55 103.22 107.00 108.83 -12.99%
EPS 4.56 8.43 10.17 11.30 7.64 -6.41 5.05 -6.57%
DPS 0.00 1.50 0.67 1.00 0.00 0.50 0.67 -
NAPS 0.662 0.654 0.645 0.629 0.615 0.599 0.698 -3.46%
Adjusted Per Share Value based on latest NOSH - 319,644
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 82.73 101.83 97.47 98.45 90.03 93.28 94.83 -8.69%
EPS 4.26 7.66 9.15 9.98 6.66 -5.57 4.38 -1.83%
DPS 0.00 1.41 0.62 0.93 0.00 0.44 0.58 -
NAPS 0.6202 0.6128 0.6035 0.5867 0.5364 0.5222 0.6082 1.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.53 0.545 0.66 0.485 0.36 0.45 0.29 -
P/RPS 0.60 0.50 0.63 0.46 0.35 0.42 0.27 70.20%
P/EPS 11.66 6.67 6.75 4.53 4.71 -7.05 5.77 59.77%
EY 8.57 14.99 14.82 22.06 21.22 -14.19 17.34 -37.46%
DY 0.00 2.75 1.01 2.06 0.00 1.11 2.30 -
P/NAPS 0.80 0.83 1.02 0.77 0.59 0.75 0.42 53.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 19/05/20 -
Price 0.545 0.505 0.56 0.545 0.44 0.385 0.47 -
P/RPS 0.62 0.46 0.54 0.52 0.43 0.36 0.43 27.60%
P/EPS 11.99 6.18 5.73 5.09 5.76 -6.03 9.35 18.01%
EY 8.34 16.18 17.46 19.63 17.36 -16.58 10.70 -15.29%
DY 0.00 2.97 1.19 1.83 0.00 1.30 1.42 -
P/NAPS 0.82 0.77 0.87 0.87 0.72 0.64 0.67 14.40%

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