[AWC] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 67.75%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 246,899 240,208 243,296 209,809 210,183 173,340 93,955 17.45%
PBT 36,959 20,903 33,123 26,253 28,656 18,137 10,539 23.23%
Tax -5,964 -6,135 -7,048 -5,958 -6,362 -3,915 -1,371 27.73%
NP 30,995 14,768 26,075 20,295 22,294 14,222 9,168 22.48%
-
NP to SH 23,181 11,099 20,007 16,980 15,686 10,758 5,586 26.73%
-
Tax Rate 16.14% 29.35% 21.28% 22.69% 22.20% 21.59% 13.01% -
Total Cost 215,904 225,440 217,221 189,514 187,889 159,118 84,787 16.84%
-
Net Worth 203,843 205,406 200,373 154,591 133,227 111,264 85,591 15.54%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,580 1,471 1,462 - 2,597 3,684 - -
Div Payout % 6.82% 13.26% 7.31% - 16.56% 34.25% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 203,843 205,406 200,373 154,591 133,227 111,264 85,591 15.54%
NOSH 320,665 298,908 295,842 272,508 259,701 245,616 225,241 6.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.55% 6.15% 10.72% 9.67% 10.61% 8.20% 9.76% -
ROE 11.37% 5.40% 9.98% 10.98% 11.77% 9.67% 6.53% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 78.12 81.63 83.17 77.77 80.93 70.57 41.71 11.01%
EPS 7.63 3.79 7.15 6.36 6.04 4.38 2.48 20.57%
DPS 0.50 0.50 0.50 0.00 1.00 1.50 0.00 -
NAPS 0.645 0.698 0.685 0.573 0.513 0.453 0.38 9.20%
Adjusted Per Share Value based on latest NOSH - 272,508
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.10 71.12 72.04 62.12 62.23 51.32 27.82 17.45%
EPS 6.86 3.29 5.92 5.03 4.64 3.19 1.65 26.77%
DPS 0.47 0.44 0.43 0.00 0.77 1.09 0.00 -
NAPS 0.6035 0.6082 0.5933 0.4577 0.3945 0.3294 0.2534 15.54%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.29 0.775 0.755 1.04 0.45 0.455 -
P/RPS 0.84 0.36 0.93 0.97 1.29 0.64 1.09 -4.24%
P/EPS 9.00 7.69 11.33 12.00 17.22 10.27 18.35 -11.18%
EY 11.11 13.01 8.83 8.34 5.81 9.73 5.45 12.59%
DY 0.76 1.72 0.65 0.00 0.96 3.33 0.00 -
P/NAPS 1.02 0.42 1.13 1.32 2.03 0.99 1.20 -2.66%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 19/05/20 27/05/19 21/05/18 30/05/17 25/05/16 21/05/15 -
Price 0.56 0.47 0.705 0.74 1.04 0.73 0.40 -
P/RPS 0.72 0.58 0.85 0.95 1.29 1.03 0.96 -4.67%
P/EPS 7.63 12.46 10.31 11.76 17.22 16.67 16.13 -11.71%
EY 13.10 8.02 9.70 8.51 5.81 6.00 6.20 13.26%
DY 0.89 1.06 0.71 0.00 0.96 2.05 0.00 -
P/NAPS 0.87 0.67 1.03 1.29 2.03 1.61 1.05 -3.08%

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