[AWC] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 115.37%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 159,931 166,256 168,406 154,439 134,557 142,761 98,005 8.49%
PBT 22,068 26,368 14,470 20,991 15,071 19,456 9,275 15.52%
Tax -4,334 -3,735 -4,755 -4,424 -3,285 -3,670 -2,152 12.36%
NP 17,734 22,633 9,715 16,567 11,786 15,786 7,123 16.40%
-
NP to SH 12,585 16,849 7,035 13,075 10,122 10,657 5,001 16.61%
-
Tax Rate 19.64% 14.16% 32.86% 21.08% 21.80% 18.86% 23.20% -
Total Cost 142,197 143,623 158,691 137,872 122,771 126,975 90,882 7.73%
-
Net Worth 215,283 198,145 202,893 189,085 150,873 128,610 104,107 12.86%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,582 1,575 1,474 - - 2,592 - -
Div Payout % 12.58% 9.35% 20.96% - - 24.33% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 215,283 198,145 202,893 189,085 150,873 128,610 104,107 12.86%
NOSH 321,222 319,644 297,743 287,456 271,663 259,294 240,432 4.94%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.09% 13.61% 5.77% 10.73% 8.76% 11.06% 7.27% -
ROE 5.85% 8.50% 3.47% 6.91% 6.71% 8.29% 4.80% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.52 52.78 57.11 54.32 50.03 55.06 40.76 3.63%
EPS 3.98 5.65 2.39 4.74 3.81 4.11 2.08 11.41%
DPS 0.50 0.50 0.50 0.00 0.00 1.00 0.00 -
NAPS 0.68 0.629 0.688 0.665 0.561 0.496 0.433 7.80%
Adjusted Per Share Value based on latest NOSH - 287,456
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 47.35 49.23 49.86 45.73 39.84 42.27 29.02 8.49%
EPS 3.73 4.99 2.08 3.87 3.00 3.16 1.48 16.63%
DPS 0.47 0.47 0.44 0.00 0.00 0.77 0.00 -
NAPS 0.6374 0.5867 0.6007 0.5598 0.4467 0.3808 0.3082 12.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.56 0.485 0.60 0.69 0.89 0.945 0.39 -
P/RPS 1.11 0.92 1.05 1.27 1.78 1.72 0.96 2.44%
P/EPS 14.09 9.07 25.15 15.01 23.65 22.99 18.75 -4.64%
EY 7.10 11.03 3.98 6.66 4.23 4.35 5.33 4.89%
DY 0.89 1.03 0.83 0.00 0.00 1.06 0.00 -
P/NAPS 0.82 0.77 0.87 1.04 1.59 1.91 0.90 -1.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 29/02/16 -
Price 0.525 0.545 0.52 0.77 0.775 0.985 0.435 -
P/RPS 1.04 1.03 0.91 1.42 1.55 1.79 1.07 -0.47%
P/EPS 13.21 10.19 21.80 16.75 20.59 23.97 20.91 -7.36%
EY 7.57 9.81 4.59 5.97 4.86 4.17 4.78 7.95%
DY 0.95 0.92 0.96 0.00 0.00 1.02 0.00 -
P/NAPS 0.77 0.87 0.76 1.16 1.38 1.99 1.00 -4.25%

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