[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.95%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 118,628 106,882 104,788 110,106 114,498 101,058 108,248 6.28%
PBT 41,894 38,044 36,012 36,636 35,569 33,632 32,368 18.74%
Tax -89 0 0 629 280 -280 -280 -53.39%
NP 41,805 38,044 36,012 37,265 35,849 33,352 32,088 19.26%
-
NP to SH 41,805 38,044 36,012 37,265 35,849 33,352 32,088 19.26%
-
Tax Rate 0.21% 0.00% 0.00% -1.72% -0.79% 0.83% 0.87% -
Total Cost 76,822 68,838 68,776 72,841 78,649 67,706 76,160 0.57%
-
Net Worth 91,487 85,763 81,225 79,790 75,974 70,157 73,406 15.79%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,403 24,189 22,012 22,011 205 175 17,582 31.10%
Div Payout % 63.16% 63.58% 61.12% 59.07% 0.57% 0.53% 54.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,487 85,763 81,225 79,790 75,974 70,157 73,406 15.79%
NOSH 220,028 219,907 220,122 220,112 220,024 220,000 219,780 0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.24% 35.59% 34.37% 33.84% 31.31% 33.00% 29.64% -
ROE 45.70% 44.36% 44.34% 46.70% 47.19% 47.54% 43.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.91 48.60 47.60 50.02 52.04 45.94 49.25 6.20%
EPS 19.00 17.30 16.36 16.93 16.29 15.16 14.60 19.17%
DPS 12.00 11.00 10.00 10.00 0.09 0.08 8.00 31.00%
NAPS 0.4158 0.39 0.369 0.3625 0.3453 0.3189 0.334 15.70%
Adjusted Per Share Value based on latest NOSH - 219,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.02 13.53 13.26 13.94 14.49 12.79 13.70 6.31%
EPS 5.29 4.82 4.56 4.72 4.54 4.22 4.06 19.27%
DPS 3.34 3.06 2.79 2.79 0.03 0.02 2.23 30.87%
NAPS 0.1158 0.1086 0.1028 0.101 0.0962 0.0888 0.0929 15.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.04 1.86 1.23 1.11 1.13 1.26 0.825 -
P/RPS 3.78 3.83 2.58 2.22 2.17 2.74 1.68 71.62%
P/EPS 10.74 10.75 7.52 6.56 6.94 8.31 5.65 53.39%
EY 9.31 9.30 13.30 15.25 14.42 12.03 17.70 -34.81%
DY 5.88 5.91 8.13 9.01 0.08 0.06 9.70 -28.35%
P/NAPS 4.91 4.77 3.33 3.06 3.27 3.95 2.47 58.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 -
Price 2.50 1.79 1.81 1.03 1.22 1.28 0.97 -
P/RPS 4.64 3.68 3.80 2.06 2.34 2.79 1.97 76.93%
P/EPS 13.16 10.35 11.06 6.08 7.49 8.44 6.64 57.71%
EY 7.60 9.66 9.04 16.44 13.36 11.84 15.05 -36.55%
DY 4.80 6.15 5.52 9.71 0.08 0.06 8.25 -30.28%
P/NAPS 6.01 4.59 4.91 2.84 3.53 4.01 2.90 62.47%

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