[AWC] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 411,258 385,154 319,862 332,512 336,812 308,878 269,114 7.32%
PBT 28,396 37,418 44,136 52,736 28,940 41,982 30,142 -0.98%
Tax -6,088 -8,208 -8,668 -7,470 -9,510 -8,848 -6,570 -1.26%
NP 22,308 29,210 35,468 45,266 19,430 33,134 23,572 -0.91%
-
NP to SH 12,616 21,922 25,170 33,698 14,070 26,150 20,244 -7.57%
-
Tax Rate 21.44% 21.94% 19.64% 14.16% 32.86% 21.08% 21.80% -
Total Cost 388,950 355,944 284,394 287,246 317,382 275,744 245,542 7.96%
-
Net Worth 194,603 231,738 215,283 198,145 202,893 189,085 150,873 4.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 3,170 3,165 3,150 2,949 - - -
Div Payout % - 14.46% 12.58% 9.35% 20.96% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 194,603 231,738 215,283 198,145 202,893 189,085 150,873 4.33%
NOSH 332,760 322,424 321,222 319,644 297,743 287,456 271,663 3.43%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.42% 7.58% 11.09% 13.61% 5.77% 10.73% 8.76% -
ROE 6.48% 9.46% 11.69% 17.01% 6.93% 13.83% 13.42% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 129.33 121.49 101.03 105.55 114.21 108.63 100.07 4.36%
EPS 3.90 6.90 7.96 11.30 4.78 9.48 7.62 -10.55%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.612 0.731 0.68 0.629 0.688 0.665 0.561 1.46%
Adjusted Per Share Value based on latest NOSH - 319,644
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 121.77 114.04 94.71 98.45 99.72 91.45 79.68 7.32%
EPS 3.74 6.49 7.45 9.98 4.17 7.74 5.99 -7.54%
DPS 0.00 0.94 0.94 0.93 0.87 0.00 0.00 -
NAPS 0.5762 0.6861 0.6374 0.5867 0.6007 0.5598 0.4467 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.64 0.46 0.56 0.485 0.60 0.69 0.89 -
P/RPS 0.49 0.38 0.55 0.46 0.53 0.64 0.89 -9.46%
P/EPS 16.13 6.65 7.04 4.53 12.58 7.50 11.82 5.31%
EY 6.20 15.03 14.20 22.06 7.95 13.33 8.46 -5.04%
DY 0.00 2.17 1.79 2.06 1.67 0.00 0.00 -
P/NAPS 1.05 0.63 0.82 0.77 0.87 1.04 1.59 -6.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 -
Price 0.625 0.575 0.525 0.545 0.52 0.77 0.775 -
P/RPS 0.48 0.47 0.52 0.52 0.46 0.71 0.77 -7.57%
P/EPS 15.75 8.32 6.60 5.09 10.90 8.37 10.30 7.33%
EY 6.35 12.03 15.14 19.63 9.18 11.94 9.71 -6.83%
DY 0.00 1.74 1.90 1.83 1.92 0.00 0.00 -
P/NAPS 1.02 0.79 0.77 0.87 0.76 1.16 1.38 -4.91%

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