[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.4%
YoY- 81.99%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 257,350 291,004 219,506 196,772 198,210 175,576 132,072 56.19%
PBT 40,002 52,356 37,978 26,076 22,170 15,284 11,531 129.68%
Tax -16,742 -16,292 -13,408 -4,452 -3,934 -2,420 -2,483 258.15%
NP 23,260 36,064 24,570 21,624 18,236 12,864 9,048 87.98%
-
NP to SH 14,082 26,048 18,208 18,138 18,066 12,864 8,884 36.06%
-
Tax Rate 41.85% 31.12% 35.30% 17.07% 17.74% 15.83% 21.53% -
Total Cost 234,090 254,940 194,936 175,148 179,974 162,712 123,024 53.73%
-
Net Worth 166,253 170,513 164,027 165,382 163,108 161,075 161,510 1.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 6,775 9,680 13,310 14,520 16,940 14,520 14,520 -39.92%
Div Payout % 48.12% 37.16% 73.10% 80.05% 93.77% 112.87% 163.44% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 166,253 170,513 164,027 165,382 163,108 161,075 161,510 1.95%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.04% 12.39% 11.19% 10.99% 9.20% 7.33% 6.85% -
ROE 8.47% 15.28% 11.10% 10.97% 11.08% 7.99% 5.50% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.17 60.12 45.35 40.66 40.95 36.28 27.29 56.18%
EPS 2.90 5.40 3.76 3.75 3.74 2.64 1.84 35.54%
DPS 1.40 2.00 2.75 3.00 3.50 3.00 3.00 -39.91%
NAPS 0.3435 0.3523 0.3389 0.3417 0.337 0.3328 0.3337 1.95%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 32.58 36.84 27.79 24.91 25.09 22.23 16.72 56.19%
EPS 1.78 3.30 2.30 2.30 2.29 1.63 1.12 36.30%
DPS 0.86 1.23 1.68 1.84 2.14 1.84 1.84 -39.85%
NAPS 0.2105 0.2158 0.2076 0.2093 0.2065 0.2039 0.2044 1.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.08 1.28 1.52 1.79 2.08 2.31 2.06 -
P/RPS 2.03 2.13 3.35 4.40 5.08 6.37 7.55 -58.44%
P/EPS 37.12 23.78 40.40 47.76 55.72 86.91 112.23 -52.27%
EY 2.69 4.20 2.47 2.09 1.79 1.15 0.89 109.46%
DY 1.30 1.56 1.81 1.68 1.68 1.30 1.46 -7.46%
P/NAPS 3.14 3.63 4.49 5.24 6.17 6.94 6.17 -36.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 15/05/18 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 -
Price 1.27 1.11 1.67 1.21 1.75 2.35 2.24 -
P/RPS 2.39 1.85 3.68 2.98 4.27 6.48 8.21 -56.17%
P/EPS 43.65 20.63 44.39 32.29 46.88 88.42 122.04 -49.70%
EY 2.29 4.85 2.25 3.10 2.13 1.13 0.82 98.68%
DY 1.10 1.80 1.65 2.48 2.00 1.28 1.34 -12.36%
P/NAPS 3.70 3.15 4.93 3.54 5.19 7.06 6.71 -32.82%

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