[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.49%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 106,882 104,788 110,106 114,498 101,058 108,248 111,751 -2.92%
PBT 38,044 36,012 36,636 35,569 33,632 32,368 34,412 6.92%
Tax 0 0 629 280 -280 -280 -801 -
NP 38,044 36,012 37,265 35,849 33,352 32,088 33,611 8.61%
-
NP to SH 38,044 36,012 37,265 35,849 33,352 32,088 33,611 8.61%
-
Tax Rate 0.00% 0.00% -1.72% -0.79% 0.83% 0.87% 2.33% -
Total Cost 68,838 68,776 72,841 78,649 67,706 76,160 78,140 -8.10%
-
Net Worth 85,763 81,225 79,790 75,974 70,157 73,406 62,981 22.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 24,189 22,012 22,011 205 175 17,582 16,628 28.41%
Div Payout % 63.58% 61.12% 59.07% 0.57% 0.53% 54.79% 49.47% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,763 81,225 79,790 75,974 70,157 73,406 62,981 22.87%
NOSH 219,907 220,122 220,112 220,024 220,000 219,780 207,860 3.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.59% 34.37% 33.84% 31.31% 33.00% 29.64% 30.08% -
ROE 44.36% 44.34% 46.70% 47.19% 47.54% 43.71% 53.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.60 47.60 50.02 52.04 45.94 49.25 53.76 -6.51%
EPS 17.30 16.36 16.93 16.29 15.16 14.60 16.17 4.61%
DPS 11.00 10.00 10.00 0.09 0.08 8.00 8.00 23.67%
NAPS 0.39 0.369 0.3625 0.3453 0.3189 0.334 0.303 18.34%
Adjusted Per Share Value based on latest NOSH - 220,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.53 13.26 13.94 14.49 12.79 13.70 14.15 -2.94%
EPS 4.82 4.56 4.72 4.54 4.22 4.06 4.25 8.76%
DPS 3.06 2.79 2.79 0.03 0.02 2.23 2.10 28.55%
NAPS 0.1086 0.1028 0.101 0.0962 0.0888 0.0929 0.0797 22.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.86 1.23 1.11 1.13 1.26 0.825 0.725 -
P/RPS 3.83 2.58 2.22 2.17 2.74 1.68 1.35 100.53%
P/EPS 10.75 7.52 6.56 6.94 8.31 5.65 4.48 79.32%
EY 9.30 13.30 15.25 14.42 12.03 17.70 22.30 -44.21%
DY 5.91 8.13 9.01 0.08 0.06 9.70 11.03 -34.05%
P/NAPS 4.77 3.33 3.06 3.27 3.95 2.47 2.39 58.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 -
Price 1.79 1.81 1.03 1.22 1.28 0.97 0.885 -
P/RPS 3.68 3.80 2.06 2.34 2.79 1.97 1.65 70.78%
P/EPS 10.35 11.06 6.08 7.49 8.44 6.64 5.47 53.03%
EY 9.66 9.04 16.44 13.36 11.84 15.05 18.27 -34.63%
DY 6.15 5.52 9.71 0.08 0.06 8.25 9.04 -22.66%
P/NAPS 4.59 4.91 2.84 3.53 4.01 2.90 2.92 35.22%

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