[AWC] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 95.97%
YoY- 113.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 168,406 154,439 134,557 142,761 98,005 62,969 50,047 22.40%
PBT 14,470 20,991 15,071 19,456 9,275 9,129 518 74.14%
Tax -4,755 -4,424 -3,285 -3,670 -2,152 -729 -663 38.84%
NP 9,715 16,567 11,786 15,786 7,123 8,400 -145 -
-
NP to SH 7,035 13,075 10,122 10,657 5,001 5,011 890 41.11%
-
Tax Rate 32.86% 21.08% 21.80% 18.86% 23.20% 7.99% 127.99% -
Total Cost 158,691 137,872 122,771 126,975 90,882 54,569 50,192 21.13%
-
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.55%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,474 - - 2,592 - - - -
Div Payout % 20.96% - - 24.33% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 202,893 189,085 150,873 128,610 104,107 85,773 73,025 18.55%
NOSH 297,743 287,456 271,663 259,294 240,432 225,720 228,205 4.53%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.77% 10.73% 8.76% 11.06% 7.27% 13.34% -0.29% -
ROE 3.47% 6.91% 6.71% 8.29% 4.80% 5.84% 1.22% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 57.11 54.32 50.03 55.06 40.76 27.90 21.93 17.28%
EPS 2.39 4.74 3.81 4.11 2.08 2.22 0.39 35.25%
DPS 0.50 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.688 0.665 0.561 0.496 0.433 0.38 0.32 13.60%
Adjusted Per Share Value based on latest NOSH - 259,601
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.86 45.73 39.84 42.27 29.02 18.64 14.82 22.39%
EPS 2.08 3.87 3.00 3.16 1.48 1.48 0.26 41.39%
DPS 0.44 0.00 0.00 0.77 0.00 0.00 0.00 -
NAPS 0.6007 0.5598 0.4467 0.3808 0.3082 0.254 0.2162 18.55%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.60 0.69 0.89 0.945 0.39 0.30 0.275 -
P/RPS 1.05 1.27 1.78 1.72 0.96 1.08 1.25 -2.86%
P/EPS 25.15 15.01 23.65 22.99 18.75 13.51 70.51 -15.77%
EY 3.98 6.66 4.23 4.35 5.33 7.40 1.42 18.73%
DY 0.83 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.59 1.91 0.90 0.79 0.86 0.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.52 0.77 0.775 0.985 0.435 0.335 0.285 -
P/RPS 0.91 1.42 1.55 1.79 1.07 1.20 1.30 -5.76%
P/EPS 21.80 16.75 20.59 23.97 20.91 15.09 73.08 -18.25%
EY 4.59 5.97 4.86 4.17 4.78 6.63 1.37 22.31%
DY 0.96 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.76 1.16 1.38 1.99 1.00 0.88 0.89 -2.59%

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