[AWC] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -47.28%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 385,154 319,862 332,512 336,812 308,878 269,114 285,522 5.11%
PBT 37,418 44,136 52,736 28,940 41,982 30,142 38,912 -0.65%
Tax -8,208 -8,668 -7,470 -9,510 -8,848 -6,570 -7,340 1.87%
NP 29,210 35,468 45,266 19,430 33,134 23,572 31,572 -1.28%
-
NP to SH 21,922 25,170 33,698 14,070 26,150 20,244 21,314 0.46%
-
Tax Rate 21.94% 19.64% 14.16% 32.86% 21.08% 21.80% 18.86% -
Total Cost 355,944 284,394 287,246 317,382 275,744 245,542 253,950 5.78%
-
Net Worth 231,738 215,283 198,145 202,893 189,085 150,873 128,610 10.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,170 3,165 3,150 2,949 - - 5,185 -7.86%
Div Payout % 14.46% 12.58% 9.35% 20.96% - - 24.33% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 231,738 215,283 198,145 202,893 189,085 150,873 128,610 10.30%
NOSH 322,424 321,222 319,644 297,743 287,456 271,663 259,294 3.69%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.58% 11.09% 13.61% 5.77% 10.73% 8.76% 11.06% -
ROE 9.46% 11.69% 17.01% 6.93% 13.83% 13.42% 16.57% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 121.49 101.03 105.55 114.21 108.63 100.07 110.11 1.65%
EPS 6.90 7.96 11.30 4.78 9.48 7.62 8.22 -2.87%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 2.00 -10.90%
NAPS 0.731 0.68 0.629 0.688 0.665 0.561 0.496 6.67%
Adjusted Per Share Value based on latest NOSH - 297,743
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 114.04 94.71 98.45 99.72 91.45 79.68 84.54 5.11%
EPS 6.49 7.45 9.98 4.17 7.74 5.99 6.31 0.46%
DPS 0.94 0.94 0.93 0.87 0.00 0.00 1.54 -7.89%
NAPS 0.6861 0.6374 0.5867 0.6007 0.5598 0.4467 0.3808 10.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.46 0.56 0.485 0.60 0.69 0.89 0.945 -
P/RPS 0.38 0.55 0.46 0.53 0.64 0.89 0.86 -12.72%
P/EPS 6.65 7.04 4.53 12.58 7.50 11.82 11.50 -8.72%
EY 15.03 14.20 22.06 7.95 13.33 8.46 8.70 9.53%
DY 2.17 1.79 2.06 1.67 0.00 0.00 2.12 0.38%
P/NAPS 0.63 0.82 0.77 0.87 1.04 1.59 1.91 -16.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 -
Price 0.575 0.525 0.545 0.52 0.77 0.775 0.985 -
P/RPS 0.47 0.52 0.52 0.46 0.71 0.77 0.89 -10.09%
P/EPS 8.32 6.60 5.09 10.90 8.37 10.30 11.98 -5.89%
EY 12.03 15.14 19.63 9.18 11.94 9.71 8.35 6.27%
DY 1.74 1.90 1.83 1.92 0.00 0.00 2.03 -2.53%
P/NAPS 0.79 0.77 0.87 0.76 1.16 1.38 1.99 -14.26%

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