[AWC] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.18%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 383,282 338,257 329,198 320,277 324,394 279,745 280,244 5.35%
PBT 36,545 45,666 49,278 27,870 44,164 35,004 38,208 -0.73%
Tax -7,096 -8,682 -7,952 -8,180 -9,397 -7,944 -8,482 -2.92%
NP 29,449 36,984 41,326 19,690 34,766 27,060 29,725 -0.15%
-
NP to SH 20,689 26,206 30,908 14,798 26,676 22,640 20,914 -0.18%
-
Tax Rate 19.42% 19.01% 16.14% 29.35% 21.28% 22.69% 22.20% -
Total Cost 353,833 301,273 287,872 300,586 289,628 252,685 250,518 5.92%
-
Net Worth 234,929 220,993 203,843 205,406 200,373 154,591 133,227 9.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,113 2,110 2,106 1,961 1,950 - 3,462 -7.89%
Div Payout % 10.22% 8.05% 6.82% 13.26% 7.31% - 16.56% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 234,929 220,993 203,843 205,406 200,373 154,591 133,227 9.91%
NOSH 322,668 321,237 320,665 298,908 295,842 272,508 259,701 3.68%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.68% 10.93% 12.55% 6.15% 10.72% 9.67% 10.61% -
ROE 8.81% 11.86% 15.16% 7.20% 13.31% 14.65% 15.70% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 120.89 106.84 104.16 108.83 110.90 103.69 107.91 1.91%
EPS 6.52 8.28 10.17 5.05 9.53 8.48 8.05 -3.45%
DPS 0.67 0.67 0.67 0.67 0.67 0.00 1.33 -10.79%
NAPS 0.741 0.698 0.645 0.698 0.685 0.573 0.513 6.31%
Adjusted Per Share Value based on latest NOSH - 298,908
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 113.48 100.15 97.47 94.83 96.05 82.83 82.97 5.35%
EPS 6.13 7.76 9.15 4.38 7.90 6.70 6.19 -0.16%
DPS 0.63 0.62 0.62 0.58 0.58 0.00 1.03 -7.86%
NAPS 0.6956 0.6543 0.6035 0.6082 0.5933 0.4577 0.3945 9.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.51 0.495 0.66 0.29 0.775 0.755 1.04 -
P/RPS 0.42 0.46 0.63 0.27 0.70 0.73 0.96 -12.86%
P/EPS 7.82 5.98 6.75 5.77 8.50 9.00 12.91 -8.01%
EY 12.80 16.72 14.82 17.34 11.77 11.11 7.74 8.74%
DY 1.31 1.35 1.01 2.30 0.86 0.00 1.28 0.38%
P/NAPS 0.69 0.71 1.02 0.42 1.13 1.32 2.03 -16.45%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 19/05/22 19/05/21 19/05/20 27/05/19 21/05/18 30/05/17 -
Price 0.49 0.495 0.56 0.47 0.705 0.74 1.04 -
P/RPS 0.41 0.46 0.54 0.43 0.64 0.71 0.96 -13.21%
P/EPS 7.51 5.98 5.73 9.35 7.73 8.82 12.91 -8.63%
EY 13.32 16.72 17.46 10.70 12.94 11.34 7.74 9.46%
DY 1.36 1.35 1.19 1.42 0.95 0.00 1.28 1.01%
P/NAPS 0.66 0.71 0.87 0.67 1.03 1.29 2.03 -17.06%

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