[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 114,498 101,058 108,248 111,751 105,497 91,976 148,168 -15.75%
PBT 35,569 33,632 32,368 34,412 30,742 25,970 45,148 -14.66%
Tax 280 -280 -280 -801 0 0 0 -
NP 35,849 33,352 32,088 33,611 30,742 25,970 45,148 -14.21%
-
NP to SH 35,849 33,352 32,088 33,611 30,742 25,970 45,148 -14.21%
-
Tax Rate -0.79% 0.83% 0.87% 2.33% 0.00% 0.00% 0.00% -
Total Cost 78,649 67,706 76,160 78,140 74,754 66,006 103,020 -16.42%
-
Net Worth 75,974 70,157 73,406 62,981 27,571 573,535 42,296 47.60%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 205 175 17,582 16,628 4,984 - - -
Div Payout % 0.57% 0.53% 54.79% 49.47% 16.21% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 75,974 70,157 73,406 62,981 27,571 573,535 42,296 47.60%
NOSH 220,024 220,000 219,780 207,860 93,461 31,547 198,017 7.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.31% 33.00% 29.64% 30.08% 29.14% 28.24% 30.47% -
ROE 47.19% 47.54% 43.71% 53.37% 111.50% 4.53% 106.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.04 45.94 49.25 53.76 112.88 291.55 74.83 -21.45%
EPS 16.29 15.16 14.60 16.17 32.89 82.32 22.80 -20.03%
DPS 0.09 0.08 8.00 8.00 5.33 0.00 0.00 -
NAPS 0.3453 0.3189 0.334 0.303 0.295 18.18 0.2136 37.62%
Adjusted Per Share Value based on latest NOSH - 219,895
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.42 13.61 14.58 15.05 14.21 12.39 19.96 -15.76%
EPS 4.83 4.49 4.32 4.53 4.14 3.50 6.08 -14.18%
DPS 0.03 0.02 2.37 2.24 0.67 0.00 0.00 -
NAPS 0.1023 0.0945 0.0989 0.0848 0.0371 0.7724 0.057 47.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.13 1.26 0.825 0.725 0.52 0.00 0.00 -
P/RPS 2.17 2.74 1.68 1.35 0.46 0.00 0.00 -
P/EPS 6.94 8.31 5.65 4.48 1.58 0.00 0.00 -
EY 14.42 12.03 17.70 22.30 63.26 0.00 0.00 -
DY 0.08 0.06 9.70 11.03 10.26 0.00 0.00 -
P/NAPS 3.27 3.95 2.47 2.39 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 23/08/11 05/07/11 -
Price 1.22 1.28 0.97 0.885 0.77 0.66 0.00 -
P/RPS 2.34 2.79 1.97 1.65 0.68 0.23 0.00 -
P/EPS 7.49 8.44 6.64 5.47 2.34 0.80 0.00 -
EY 13.36 11.84 15.05 18.27 42.72 124.73 0.00 -
DY 0.08 0.06 8.25 9.04 6.93 0.00 0.00 -
P/NAPS 3.53 4.01 2.90 2.92 2.61 0.04 0.00 -

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
Post a Comment