[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 40.44%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 291,004 219,506 196,772 198,210 175,576 132,072 143,141 60.55%
PBT 52,356 37,978 26,076 22,170 15,284 11,531 13,080 152.31%
Tax -16,292 -13,408 -4,452 -3,934 -2,420 -2,483 -3,113 201.74%
NP 36,064 24,570 21,624 18,236 12,864 9,048 9,966 135.88%
-
NP to SH 26,048 18,208 18,138 18,066 12,864 8,884 9,966 89.85%
-
Tax Rate 31.12% 35.30% 17.07% 17.74% 15.83% 21.53% 23.80% -
Total Cost 254,940 194,936 175,148 179,974 162,712 123,024 133,174 54.23%
-
Net Worth 170,513 164,027 165,382 163,108 161,075 161,510 163,591 2.80%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,680 13,310 14,520 16,940 14,520 14,520 14,520 -23.70%
Div Payout % 37.16% 73.10% 80.05% 93.77% 112.87% 163.44% 145.69% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 170,513 164,027 165,382 163,108 161,075 161,510 163,591 2.80%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.39% 11.19% 10.99% 9.20% 7.33% 6.85% 6.96% -
ROE 15.28% 11.10% 10.97% 11.08% 7.99% 5.50% 6.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.12 45.35 40.66 40.95 36.28 27.29 29.57 60.55%
EPS 5.40 3.76 3.75 3.74 2.64 1.84 2.05 90.84%
DPS 2.00 2.75 3.00 3.50 3.00 3.00 3.00 -23.70%
NAPS 0.3523 0.3389 0.3417 0.337 0.3328 0.3337 0.338 2.80%
Adjusted Per Share Value based on latest NOSH - 484,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.84 27.79 24.91 25.09 22.23 16.72 18.12 60.55%
EPS 3.30 2.30 2.30 2.29 1.63 1.12 1.26 90.11%
DPS 1.23 1.68 1.84 2.14 1.84 1.84 1.84 -23.56%
NAPS 0.2158 0.2076 0.2093 0.2065 0.2039 0.2044 0.2071 2.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.28 1.52 1.79 2.08 2.31 2.06 2.25 -
P/RPS 2.13 3.35 4.40 5.08 6.37 7.55 7.61 -57.24%
P/EPS 23.78 40.40 47.76 55.72 86.91 112.23 109.26 -63.85%
EY 4.20 2.47 2.09 1.79 1.15 0.89 0.92 175.45%
DY 1.56 1.81 1.68 1.68 1.30 1.46 1.33 11.23%
P/NAPS 3.63 4.49 5.24 6.17 6.94 6.17 6.66 -33.29%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 23/11/16 -
Price 1.11 1.67 1.21 1.75 2.35 2.24 2.20 -
P/RPS 1.85 3.68 2.98 4.27 6.48 8.21 7.44 -60.49%
P/EPS 20.63 44.39 32.29 46.88 88.42 122.04 106.84 -66.62%
EY 4.85 2.25 3.10 2.13 1.13 0.82 0.94 198.88%
DY 1.80 1.65 2.48 2.00 1.28 1.34 1.36 20.56%
P/NAPS 3.15 4.93 3.54 5.19 7.06 6.71 6.51 -38.39%

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