[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	175,576	132,072	143,141	179,032	162,768	115,490	121,549	27.75%
YoY %	32.94%	-7.73%	-20.05%	9.99%	40.94%	-4.98%	-	-
Horiz. %	144.45%	108.66%	117.76%	147.29%	133.91%	95.02%	100.00%	-
PBT	15,284	11,531	13,080	18,158	16,204	22,428	19,944	-16.24%
YoY %	32.55%	-11.84%	-27.97%	12.06%	-27.75%	12.45%	-	-
Horiz. %	76.63%	57.82%	65.58%	91.04%	81.25%	112.45%	100.00%	-
Tax	-2,420	-2,483	-3,113	-4,670	-4,060	-5,408	-1,336	48.54%
YoY %	2.54%	20.24%	33.34%	-15.02%	24.93%	-304.79%	-	-
Horiz. %	181.14%	185.85%	233.01%	349.55%	303.89%	404.79%	100.00%	-
NP	12,864	9,048	9,966	13,488	12,144	17,020	18,608	-21.79%
YoY %	42.18%	-9.21%	-26.11%	11.07%	-28.65%	-8.53%	-	-
Horiz. %	69.13%	48.62%	53.56%	72.48%	65.26%	91.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,864	8,884	9,966	13,488	12,144	17,103	18,826	-22.40%
YoY %	44.80%	-10.86%	-26.11%	11.07%	-28.99%	-9.15%	-	-
Horiz. %	68.33%	47.19%	52.94%	71.65%	64.51%	90.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.83%	21.53%	23.80%	25.72%	25.06%	24.11%	6.70%	-
YoY %	-26.47%	-9.54%	-7.47%	2.63%	3.94%	259.85%	-	-
Horiz. %	236.27%	321.34%	355.22%	383.88%	374.03%	359.85%	100.00%	-
Total Cost	162,712	123,024	133,174	165,544	150,624	98,470	102,941	35.65%
YoY %	32.26%	-7.62%	-19.55%	9.91%	52.96%	-4.34%	-	-
Horiz. %	158.06%	119.51%	129.37%	160.81%	146.32%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,075	161,510	163,591	166,738	167,754	169,545	171,336	-4.02%
YoY %	-0.27%	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-	-
Horiz. %	94.01%	94.27%	95.48%	97.32%	97.91%	98.95%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	14,520	14,520	14,520	14,520	14,520	18,150	17,746	-12.50%
YoY %	0.00%	0.00%	0.00%	0.00%	-20.00%	2.28%	-	-
Horiz. %	81.82%	81.82%	81.82%	81.82%	81.82%	102.28%	100.00%	-
Div Payout %	112.87%	163.44%	145.69%	107.65%	119.57%	106.12%	94.26%	-
YoY %	-30.94%	12.18%	35.34%	-9.97%	12.67%	12.58%	-	-
Horiz. %	119.74%	173.39%	154.56%	114.21%	126.85%	112.58%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	161,075	161,510	163,591	166,738	167,754	169,545	171,336	-4.02%
YoY %	-0.27%	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-	-
Horiz. %	94.01%	94.27%	95.48%	97.32%	97.91%	98.95%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	7.33%	6.85%	6.96%	7.53%	7.46%	14.74%	15.31%	-
YoY %	7.01%	-1.58%	-7.57%	0.94%	-49.39%	-3.72%	-	-
Horiz. %	47.88%	44.74%	45.46%	49.18%	48.73%	96.28%	100.00%	-
ROE	7.99%	5.50%	6.09%	8.09%	7.24%	10.09%	10.99%	-
YoY %	45.27%	-9.69%	-24.72%	11.74%	-28.25%	-8.19%	-	-
Horiz. %	72.70%	50.05%	55.41%	73.61%	65.88%	91.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	36.28	27.29	29.57	36.99	33.63	23.86	25.11	27.77%
YoY %	32.94%	-7.71%	-20.06%	9.99%	40.95%	-4.98%	-	-
Horiz. %	144.48%	108.68%	117.76%	147.31%	133.93%	95.02%	100.00%	-
EPS	2.64	1.84	2.05	2.78	2.52	3.53	3.89	-22.75%
YoY %	43.48%	-10.24%	-26.26%	10.32%	-28.61%	-9.25%	-	-
Horiz. %	67.87%	47.30%	52.70%	71.47%	64.78%	90.75%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.75	3.67	-12.56%
YoY %	0.00%	0.00%	0.00%	0.00%	-20.00%	2.18%	-	-
Horiz. %	81.74%	81.74%	81.74%	81.74%	81.74%	102.18%	100.00%	-
NAPS	0.3328	0.3337	0.338	0.3445	0.3466	0.3503	0.354	-4.02%
YoY %	-0.27%	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-	-
Horiz. %	94.01%	94.27%	95.48%	97.32%	97.91%	98.95%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	23.65	17.79	19.28	24.11	21.92	15.55	16.37	27.76%
YoY %	32.94%	-7.73%	-20.03%	9.99%	40.96%	-5.01%	-	-
Horiz. %	144.47%	108.67%	117.78%	147.28%	133.90%	94.99%	100.00%	-
EPS	1.73	1.20	1.34	1.82	1.64	2.30	2.54	-22.56%
YoY %	44.17%	-10.45%	-26.37%	10.98%	-28.70%	-9.45%	-	-
Horiz. %	68.11%	47.24%	52.76%	71.65%	64.57%	90.55%	100.00%	-
DPS	1.96	1.96	1.96	1.96	1.96	2.44	2.39	-12.37%
YoY %	0.00%	0.00%	0.00%	0.00%	-19.67%	2.09%	-	-
Horiz. %	82.01%	82.01%	82.01%	82.01%	82.01%	102.09%	100.00%	-
NAPS	0.2169	0.2175	0.2203	0.2246	0.2259	0.2283	0.2308	-4.05%
YoY %	-0.28%	-1.27%	-1.91%	-0.58%	-1.05%	-1.08%	-	-
Horiz. %	93.98%	94.24%	95.45%	97.31%	97.88%	98.92%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.31	2.06	2.25	1.98	2.95	2.97	1.85	-
P/RPS	6.37	7.55	7.61	5.35	8.77	12.45	7.37	-9.25%
YoY %	-15.63%	-0.79%	42.24%	-39.00%	-29.56%	68.93%	-	-
Horiz. %	86.43%	102.44%	103.26%	72.59%	119.00%	168.93%	100.00%	-
P/EPS	86.91	112.23	109.26	71.05	117.57	84.05	47.56	49.41%
YoY %	-22.56%	2.72%	53.78%	-39.57%	39.88%	76.72%	-	-
Horiz. %	182.74%	235.98%	229.73%	149.39%	247.20%	176.72%	100.00%	-
EY	1.15	0.89	0.92	1.41	0.85	1.19	2.10	-33.04%
YoY %	29.21%	-3.26%	-34.75%	65.88%	-28.57%	-43.33%	-	-
Horiz. %	54.76%	42.38%	43.81%	67.14%	40.48%	56.67%	100.00%	-
DY	1.30	1.46	1.33	1.52	1.02	1.26	1.98	-24.43%
YoY %	-10.96%	9.77%	-12.50%	49.02%	-19.05%	-36.36%	-	-
Horiz. %	65.66%	73.74%	67.17%	76.77%	51.52%	63.64%	100.00%	-
P/NAPS	6.94	6.17	6.66	5.75	8.51	8.48	5.23	20.73%
YoY %	12.48%	-7.36%	15.83%	-32.43%	0.35%	62.14%	-	-
Horiz. %	132.70%	117.97%	127.34%	109.94%	162.72%	162.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	22/02/17	23/11/16	24/08/16	25/05/16	25/02/16	25/11/15	-
Price	2.35	2.24	2.20	2.10	2.27	2.83	2.46	-
P/RPS	6.48	8.21	7.44	5.68	6.75	11.86	9.80	-24.08%
YoY %	-21.07%	10.35%	30.99%	-15.85%	-43.09%	21.02%	-	-
Horiz. %	66.12%	83.78%	75.92%	57.96%	68.88%	121.02%	100.00%	-
P/EPS	88.42	122.04	106.84	75.36	90.47	80.09	63.24	25.01%
YoY %	-27.55%	14.23%	41.77%	-16.70%	12.96%	26.64%	-	-
Horiz. %	139.82%	192.98%	168.94%	119.17%	143.06%	126.64%	100.00%	-
EY	1.13	0.82	0.94	1.33	1.11	1.25	1.58	-20.00%
YoY %	37.80%	-12.77%	-29.32%	19.82%	-11.20%	-20.89%	-	-
Horiz. %	71.52%	51.90%	59.49%	84.18%	70.25%	79.11%	100.00%	-
DY	1.28	1.34	1.36	1.43	1.32	1.33	1.49	-9.62%
YoY %	-4.48%	-1.47%	-4.90%	8.33%	-0.75%	-10.74%	-	-
Horiz. %	85.91%	89.93%	91.28%	95.97%	88.59%	89.26%	100.00%	-
P/NAPS	7.06	6.71	6.51	6.10	6.55	8.08	6.95	1.05%
YoY %	5.22%	3.07%	6.72%	-6.87%	-18.94%	16.26%	-	-
Horiz. %	101.58%	96.55%	93.67%	87.77%	94.24%	116.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos