Financials AWC

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 18:00:00 2024-06-25 EDT			5-day change	1st Jan Change
1.04 ^MYR	+0.97%		+1.96%	+62.50%

05-31	AWC Berhad Announces Resignation of Dato' Dr Hj Shamsul Anwar Bin Sulaiman as Independent and Non Executive Non Executive Director, Effective from June 1, 2024	CI
05-31	AWC Berhad Announces Resignation of HJ Shamsul Anwar Bin Sulaiman as Independent and Non Executive Member of Nomination and Remuneration Committee	CI

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	215.3	134.6	175	142.5	149.5	343.4	-	-
Enterprise Value (EV) ¹	215.3	134.6	175	142.5	149.5	343.4	343.4	343.4
P/E ratio	10.4 x	-7.02 x	6.47 x	6.55 x	70.1 x	18.4 x	11.8 x	9.45 x
Yield	1.36%	1.11%	1.83%	-	1.06%	1.12%	1.76%	1.92%
Capitalization / Revenue	0.67 x	0.43 x	0.51 x	-	0.39 x	0.85 x	0.8 x	0.8 x
EV / Revenue	0.67 x	0.43 x	0.51 x	-	0.39 x	0.85 x	0.8 x	0.8 x
EV / EBITDA	5.12 x	-146 x	3.36 x	-	9.43 x	8.58 x	8.18 x	7.15 x
EV / FCF	100,573,912 x	6,158,510 x	7,796,136 x	-	-	-	-	-
FCF Yield	0%	0%	0%	-	-	-	-	-
Price to Book	1.04 x	0.75 x	-	-	-	1.37 x	1.25 x	1.09 x
Nbr of stocks (in thousands)	292,964	299,085	321,072	316,726	318,050	330,227	-	-
Reference price ²	0.7350	0.4500	0.5450	0.4500	0.4700	1.040	1.040	1.040
Announcement Date	19-08-27	20-08-25	21-09-27	22-08-24	23-08-30	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	323.1	315.1	343.9	-	379	402.8	429.4	428
EBITDA ¹	42.03	-0.92	52.13	-	15.85	40.05	42	48
EBIT ¹	36.16	-6.461	47.72	-	-	30	38	44
Operating Margin	11.19%	-2.05%	13.88%	-	-	7.45%	8.85%	10.28%
Earnings before Tax (EBT) ¹	36.09	-7.166	47.49	-	-	29.3	37.93	45
Net income ¹	20.04	-18.8	25.86	21.76	2.133	19.03	29.2	35
Net margin	6.2%	-5.97%	7.52%	-	0.56%	4.73%	6.8%	8.18%
EPS ²	0.0708	-0.0641	0.0843	0.0687	0.006700	0.0565	0.0880	0.1100
Free Cash Flow	2.141	21.85	22.44	-	-	-	-	-
FCF margin	0.66%	6.94%	6.53%	-	-	-	-	-
FCF Conversion (EBITDA)	5.09%	-	43.06%	-	-	-	-	-
FCF Conversion (Net income)	10.68%	-	86.8%	-	-	-	-	-
Dividend per Share ²	0.0100	0.005000	0.0100	-	0.005000	0.0117	0.0183	0.0200
Announcement Date	19-08-27	20-08-25	21-09-27	22-08-24	23-08-30	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	2.14	21.9	22.4	-	-	-	-	-
ROE (net income / shareholders' equity)	11%	-10%	13.5%	-	0.95%	8%	12.1%	12%
ROA (Net income/ Total Assets)	6.12%	-5.15%	-	-	-	-	-	-
Assets ¹	327.8	364.7	-	-	-	-	-	-
Book Value Per Share ²	0.7100	0.6000	-	-	-	0.7600	0.8300	0.9500
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	2.87	1.8	2.7	-	-	2	2	2
Capex / Sales	0.89%	0.57%	0.79%	-	-	0.5%	0.47%	0.47%
Announcement Date	19-08-27	20-08-25	21-09-27	22-08-24	23-08-30	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

1.04 MYR

Average target price

1.06 MYR

Spread / Average Target

+1.92%