[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.89%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 99,280 82,372 119,383 118,628 106,882 104,788 110,106 -6.68%
PBT 26,886 25,608 42,193 41,894 38,044 36,012 36,636 -18.68%
Tax 0 0 -109 -89 0 0 629 -
NP 26,886 25,608 42,084 41,805 38,044 36,012 37,265 -19.60%
-
NP to SH 26,886 25,608 42,092 41,805 38,044 36,012 37,265 -19.60%
-
Tax Rate 0.00% 0.00% 0.26% 0.21% 0.00% 0.00% -1.72% -
Total Cost 72,394 56,764 77,299 76,822 68,838 68,776 72,841 -0.41%
-
Net Worth 98,142 96,755 96,989 91,487 85,763 81,225 79,790 14.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 23,635 10,999 26,403 26,403 24,189 22,012 22,011 4.87%
Div Payout % 87.91% 42.96% 62.73% 63.16% 63.58% 61.12% 59.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 98,142 96,755 96,989 91,487 85,763 81,225 79,790 14.84%
NOSH 439,313 219,999 220,031 220,028 219,907 220,122 220,112 58.72%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.08% 31.09% 35.25% 35.24% 35.59% 34.37% 33.84% -
ROE 27.39% 26.47% 43.40% 45.70% 44.36% 44.34% 46.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.60 37.44 54.26 53.91 48.60 47.60 50.02 -41.20%
EPS 6.12 11.64 19.13 19.00 17.30 16.36 16.93 -49.34%
DPS 5.38 5.00 12.00 12.00 11.00 10.00 10.00 -33.92%
NAPS 0.2234 0.4398 0.4408 0.4158 0.39 0.369 0.3625 -27.64%
Adjusted Per Share Value based on latest NOSH - 219,803
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.57 10.43 15.11 15.02 13.53 13.26 13.94 -6.68%
EPS 3.40 3.24 5.33 5.29 4.82 4.56 4.72 -19.69%
DPS 2.99 1.39 3.34 3.34 3.06 2.79 2.79 4.73%
NAPS 0.1242 0.1225 0.1228 0.1158 0.1086 0.1028 0.101 14.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.90 3.75 2.88 2.04 1.86 1.23 1.11 -
P/RPS 8.41 10.02 5.31 3.78 3.83 2.58 2.22 143.60%
P/EPS 31.05 32.22 15.05 10.74 10.75 7.52 6.56 182.71%
EY 3.22 3.10 6.64 9.31 9.30 13.30 15.25 -64.64%
DY 2.83 1.33 4.17 5.88 5.91 8.13 9.01 -53.89%
P/NAPS 8.50 8.53 6.53 4.91 4.77 3.33 3.06 97.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 -
Price 1.98 1.84 3.29 2.50 1.79 1.81 1.03 -
P/RPS 8.76 4.91 6.06 4.64 3.68 3.80 2.06 163.17%
P/EPS 32.35 15.81 17.20 13.16 10.35 11.06 6.08 205.71%
EY 3.09 6.33 5.81 7.60 9.66 9.04 16.44 -67.28%
DY 2.72 2.72 3.65 4.80 6.15 5.52 9.71 -57.28%
P/NAPS 8.86 4.18 7.46 6.01 4.59 4.91 2.84 113.95%

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