[AWC] YoY Annualized Quarter 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- -0.04%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 332,512 336,812 308,878 269,114 285,522 196,010 125,938 17.54%
PBT 52,736 28,940 41,982 30,142 38,912 18,550 18,258 19.31%
Tax -7,470 -9,510 -8,848 -6,570 -7,340 -4,304 -1,458 31.26%
NP 45,266 19,430 33,134 23,572 31,572 14,246 16,800 17.94%
-
NP to SH 33,698 14,070 26,150 20,244 21,314 10,002 10,022 22.37%
-
Tax Rate 14.16% 32.86% 21.08% 21.80% 18.86% 23.20% 7.99% -
Total Cost 287,246 317,382 275,744 245,542 253,950 181,764 109,138 17.48%
-
Net Worth 198,145 202,893 189,085 150,873 128,610 104,107 85,773 14.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,150 2,949 - - 5,185 - - -
Div Payout % 9.35% 20.96% - - 24.33% - - -
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 198,145 202,893 189,085 150,873 128,610 104,107 85,773 14.96%
NOSH 319,644 297,743 287,456 271,663 259,294 240,432 225,720 5.96%
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 13.61% 5.77% 10.73% 8.76% 11.06% 7.27% 13.34% -
ROE 17.01% 6.93% 13.83% 13.42% 16.57% 9.61% 11.68% -
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 105.55 114.21 108.63 100.07 110.11 81.52 55.79 11.20%
EPS 11.30 4.78 9.48 7.62 8.22 4.16 4.44 16.82%
DPS 1.00 1.00 0.00 0.00 2.00 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 98.45 99.72 91.45 79.68 84.54 58.03 37.29 17.54%
EPS 9.98 4.17 7.74 5.99 6.31 2.96 2.97 22.36%
DPS 0.93 0.87 0.00 0.00 1.54 0.00 0.00 -
NAPS 0.5867 0.6007 0.5598 0.4467 0.3808 0.3082 0.254 14.95%
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 0.46 0.53 0.64 0.89 0.86 0.48 0.54 -2.63%
P/EPS 4.53 12.58 7.50 11.82 11.50 9.38 6.76 -6.44%
EY 22.06 7.95 13.33 8.46 8.70 10.67 14.80 6.87%
DY 2.06 1.67 0.00 0.00 2.12 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 0.985 0.435 0.335 -
P/RPS 0.52 0.46 0.71 0.77 0.89 0.53 0.60 -2.35%
P/EPS 5.09 10.90 8.37 10.30 11.98 10.46 7.55 -6.35%
EY 19.63 9.18 11.94 9.71 8.35 9.56 13.25 6.76%
DY 1.83 1.92 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.87 0.76 1.16 1.38 1.99 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