[AWC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -71.6%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 323,055 243,296 154,439 68,492 303,964 209,809 134,557 79.58%
PBT 36,089 33,123 20,991 9,153 33,444 26,253 15,071 79.27%
Tax -8,859 -7,048 -4,424 -1,869 -6,961 -5,958 -3,285 94.09%
NP 27,230 26,075 16,567 7,284 26,483 20,295 11,786 75.03%
-
NP to SH 20,045 20,007 13,075 6,071 21,376 16,980 10,122 57.89%
-
Tax Rate 24.55% 21.28% 21.08% 20.42% 20.81% 22.69% 21.80% -
Total Cost 295,825 217,221 137,872 61,208 277,481 189,514 122,771 80.02%
-
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,394 1,462 - - 1,350 - - -
Div Payout % 21.92% 7.31% - - 6.32% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 200,396 200,373 189,085 168,478 162,306 154,591 150,873 20.89%
NOSH 296,291 295,842 287,456 272,932 272,775 272,508 271,663 5.97%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.43% 10.72% 10.73% 10.63% 8.71% 9.67% 8.76% -
ROE 10.00% 9.98% 6.91% 3.60% 13.17% 10.98% 6.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 110.27 83.17 54.32 25.41 112.55 77.77 50.03 69.60%
EPS 7.08 7.15 4.74 2.25 7.99 6.36 3.81 51.32%
DPS 1.50 0.50 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.684 0.685 0.665 0.625 0.601 0.573 0.561 14.17%
Adjusted Per Share Value based on latest NOSH - 272,932
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.65 72.04 45.73 20.28 90.00 62.12 39.84 79.58%
EPS 5.93 5.92 3.87 1.80 6.33 5.03 3.00 57.69%
DPS 1.30 0.43 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.5933 0.5933 0.5598 0.4988 0.4806 0.4577 0.4467 20.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.735 0.775 0.69 0.90 0.665 0.755 0.89 -
P/RPS 0.67 0.93 1.27 3.54 0.59 0.97 1.78 -47.96%
P/EPS 10.74 11.33 15.01 39.96 8.40 12.00 23.65 -41.00%
EY 9.31 8.83 6.66 2.50 11.90 8.34 4.23 69.44%
DY 2.04 0.65 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 1.07 1.13 1.04 1.44 1.11 1.32 1.59 -23.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 27/05/19 26/02/19 27/11/18 28/08/18 21/05/18 22/02/18 -
Price 0.645 0.705 0.77 0.80 0.76 0.74 0.775 -
P/RPS 0.58 0.85 1.42 3.15 0.68 0.95 1.55 -48.16%
P/EPS 9.43 10.31 16.75 35.52 9.60 11.76 20.59 -40.66%
EY 10.61 9.70 5.97 2.82 10.41 8.51 4.86 68.52%
DY 2.33 0.71 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 0.94 1.03 1.16 1.28 1.26 1.29 1.38 -22.63%

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