[AWC] QoQ Cumulative Quarter 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- 37.58%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 159,931 69,852 343,913 246,899 166,256 76,021 315,054 -36.28%
PBT 22,068 5,615 47,486 36,959 26,368 9,673 -7,166 -
Tax -4,334 -1,400 -8,568 -5,964 -3,735 -1,583 -8,153 -34.30%
NP 17,734 4,215 38,918 30,995 22,633 8,090 -15,319 -
-
NP to SH 12,585 3,595 25,859 23,181 16,849 5,627 -18,798 -
-
Tax Rate 19.64% 24.93% 18.04% 16.14% 14.16% 16.37% - -
Total Cost 142,197 65,637 304,995 215,904 143,623 67,931 330,373 -42.90%
-
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,582 - 4,746 1,580 1,575 - 1,472 4.90%
Div Payout % 12.58% - 18.36% 6.82% 9.35% - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 215,283 209,485 206,953 203,843 198,145 181,179 176,378 14.17%
NOSH 321,222 321,072 321,072 320,665 319,644 299,241 299,027 4.87%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.09% 6.03% 11.32% 12.55% 13.61% 10.64% -4.86% -
ROE 5.85% 1.72% 12.50% 11.37% 8.50% 3.11% -10.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.52 22.07 108.68 78.12 52.78 25.80 107.00 -39.28%
EPS 3.98 1.14 8.43 7.63 5.65 1.91 -6.41 -
DPS 0.50 0.00 1.50 0.50 0.50 0.00 0.50 0.00%
NAPS 0.68 0.662 0.654 0.645 0.629 0.615 0.599 8.79%
Adjusted Per Share Value based on latest NOSH - 320,665
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.35 20.68 101.83 73.10 49.23 22.51 93.28 -36.28%
EPS 3.73 1.06 7.66 6.86 4.99 1.67 -5.57 -
DPS 0.47 0.00 1.41 0.47 0.47 0.00 0.44 4.48%
NAPS 0.6374 0.6202 0.6128 0.6035 0.5867 0.5364 0.5222 14.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.56 0.53 0.545 0.66 0.485 0.36 0.45 -
P/RPS 1.11 2.40 0.50 0.84 0.92 1.40 0.42 90.81%
P/EPS 14.09 46.65 6.67 9.00 9.07 18.85 -7.05 -
EY 7.10 2.14 14.99 11.11 11.03 5.31 -14.19 -
DY 0.89 0.00 2.75 0.76 1.03 0.00 1.11 -13.65%
P/NAPS 0.82 0.80 0.83 1.02 0.77 0.59 0.75 6.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/09/21 19/05/21 25/02/21 25/11/20 25/08/20 -
Price 0.525 0.545 0.505 0.56 0.545 0.44 0.385 -
P/RPS 1.04 2.47 0.46 0.72 1.03 1.71 0.36 102.44%
P/EPS 13.21 47.97 6.18 7.63 10.19 23.04 -6.03 -
EY 7.57 2.08 16.18 13.10 9.81 4.34 -16.58 -
DY 0.95 0.00 2.97 0.89 0.92 0.00 1.30 -18.82%
P/NAPS 0.77 0.82 0.77 0.87 0.87 0.72 0.64 13.08%

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