[AWC] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 3.0%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 381,617 337,743 302,287 343,353 306,252 295,220 278,650 5.37%
PBT 46,420 43,429 -9,461 38,901 34,541 37,056 38,296 3.25%
Tax -9,418 -8,386 -6,679 -10,046 -7,102 -8,568 -7,954 2.85%
NP 37,002 35,043 -16,140 28,855 27,439 28,488 30,342 3.36%
-
NP to SH 23,401 23,828 -19,843 20,645 22,385 21,214 21,428 1.47%
-
Tax Rate 20.29% 19.31% - 25.82% 20.56% 23.12% 20.77% -
Total Cost 344,615 302,700 318,427 314,498 278,813 266,732 248,308 5.61%
-
Net Worth 230,592 209,485 181,179 204,605 168,478 146,853 123,779 10.92%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,334 4,739 1,474 4,392 1,350 5,231 6,422 -0.22%
Div Payout % 27.07% 19.89% 0.00% 21.28% 6.03% 24.66% 29.97% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 230,592 209,485 181,179 204,605 168,478 146,853 123,779 10.92%
NOSH 321,404 321,072 299,241 296,526 272,932 265,078 258,952 3.66%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.70% 10.38% -5.34% 8.40% 8.96% 9.65% 10.89% -
ROE 10.15% 11.37% -10.95% 10.09% 13.29% 14.45% 17.31% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 120.48 106.73 102.61 117.13 113.61 111.37 107.61 1.89%
EPS 7.39 7.53 -6.74 7.04 8.30 8.00 8.27 -1.85%
DPS 2.00 1.50 0.50 1.50 0.50 1.97 2.50 -3.64%
NAPS 0.728 0.662 0.615 0.698 0.625 0.554 0.478 7.25%
Adjusted Per Share Value based on latest NOSH - 296,526
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 112.99 100.00 89.50 101.66 90.68 87.41 82.50 5.37%
EPS 6.93 7.06 -5.88 6.11 6.63 6.28 6.34 1.49%
DPS 1.88 1.40 0.44 1.30 0.40 1.55 1.90 -0.17%
NAPS 0.6827 0.6202 0.5364 0.6058 0.4988 0.4348 0.3665 10.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.42 0.53 0.36 0.615 0.90 1.04 0.785 -
P/RPS 0.35 0.50 0.35 0.53 0.79 0.93 0.73 -11.52%
P/EPS 5.68 7.04 -5.34 8.73 10.84 13.00 9.49 -8.19%
EY 17.59 14.21 -18.71 11.45 9.23 7.70 10.54 8.90%
DY 4.76 2.83 1.39 2.44 0.56 1.90 3.18 6.95%
P/NAPS 0.58 0.80 0.59 0.88 1.44 1.88 1.64 -15.89%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 25/11/20 28/11/19 27/11/18 21/11/17 28/11/16 -
Price 0.445 0.545 0.44 0.62 0.80 1.00 0.89 -
P/RPS 0.37 0.51 0.43 0.53 0.70 0.90 0.83 -12.59%
P/EPS 6.02 7.24 -6.53 8.80 9.63 12.50 10.76 -9.22%
EY 16.60 13.82 -15.31 11.36 10.38 8.00 9.30 10.13%
DY 4.49 2.75 1.14 2.42 0.62 1.97 2.81 8.12%
P/NAPS 0.61 0.82 0.72 0.89 1.28 1.81 1.86 -16.94%

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