[AWC] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -32.17%
YoY- -42.44%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 387,835 337,588 312,905 337,023 323,846 287,934 294,096 4.71%
PBT 40,067 43,189 4,730 29,566 39,365 34,716 40,504 -0.18%
Tax -8,622 -9,169 -7,132 -9,190 -8,099 -8,324 -8,019 1.21%
NP 31,445 34,020 -2,402 20,376 31,266 26,392 32,485 -0.54%
-
NP to SH 20,136 21,597 -8,984 14,004 24,329 21,056 22,899 -2.11%
-
Tax Rate 21.52% 21.23% 150.78% 31.08% 20.57% 23.98% 19.80% -
Total Cost 356,390 303,568 315,307 316,647 292,580 261,542 261,611 5.28%
-
Net Worth 231,738 215,283 198,145 202,893 189,085 150,873 128,762 10.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,337 4,747 1,575 5,866 1,350 2,635 9,018 -5.70%
Div Payout % 31.47% 21.98% 0.00% 41.89% 5.55% 12.52% 39.38% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 231,738 215,283 198,145 202,893 189,085 150,873 128,762 10.28%
NOSH 322,424 321,222 319,644 297,743 287,456 271,663 259,601 3.67%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.11% 10.08% -0.77% 6.05% 9.65% 9.17% 11.05% -
ROE 8.69% 10.03% -4.53% 6.90% 12.87% 13.96% 17.78% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 122.34 106.63 99.33 114.28 113.89 107.06 113.29 1.28%
EPS 6.35 6.82 -2.85 4.75 8.56 7.83 8.82 -5.32%
DPS 2.00 1.50 0.50 2.00 0.47 0.98 3.50 -8.90%
NAPS 0.731 0.68 0.629 0.688 0.665 0.561 0.496 6.67%
Adjusted Per Share Value based on latest NOSH - 297,743
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 114.83 99.95 92.65 99.79 95.88 85.25 87.08 4.71%
EPS 5.96 6.39 -2.66 4.15 7.20 6.23 6.78 -2.12%
DPS 1.88 1.41 0.47 1.74 0.40 0.78 2.67 -5.67%
NAPS 0.6861 0.6374 0.5867 0.6007 0.5598 0.4467 0.3812 10.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.46 0.56 0.485 0.60 0.69 0.89 0.945 -
P/RPS 0.38 0.53 0.49 0.53 0.61 0.83 0.83 -12.20%
P/EPS 7.24 8.21 -17.01 12.64 8.06 11.37 10.71 -6.31%
EY 13.81 12.18 -5.88 7.91 12.40 8.80 9.33 6.75%
DY 4.35 2.68 1.03 3.33 0.69 1.10 3.70 2.73%
P/NAPS 0.63 0.82 0.77 0.87 1.04 1.59 1.91 -16.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 22/02/18 28/02/17 -
Price 0.575 0.525 0.545 0.52 0.77 0.775 1.02 -
P/RPS 0.47 0.49 0.55 0.46 0.68 0.72 0.90 -10.25%
P/EPS 9.05 7.70 -19.11 10.95 9.00 9.90 11.56 -3.99%
EY 11.05 12.99 -5.23 9.13 11.11 10.10 8.65 4.16%
DY 3.48 2.86 0.92 3.85 0.62 1.26 3.43 0.24%
P/NAPS 0.79 0.77 0.87 0.76 1.16 1.38 2.06 -14.75%

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