[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.36%
YoY- 12.23%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 119,383 118,628 106,882 104,788 110,106 114,498 101,058 11.71%
PBT 42,193 41,894 38,044 36,012 36,636 35,569 33,632 16.27%
Tax -109 -89 0 0 629 280 -280 -46.59%
NP 42,084 41,805 38,044 36,012 37,265 35,849 33,352 16.72%
-
NP to SH 42,092 41,805 38,044 36,012 37,265 35,849 33,352 16.73%
-
Tax Rate 0.26% 0.21% 0.00% 0.00% -1.72% -0.79% 0.83% -
Total Cost 77,299 76,822 68,838 68,776 72,841 78,649 67,706 9.20%
-
Net Worth 96,989 91,487 85,763 81,225 79,790 75,974 70,157 24.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26,403 26,403 24,189 22,012 22,011 205 175 2708.28%
Div Payout % 62.73% 63.16% 63.58% 61.12% 59.07% 0.57% 0.53% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,989 91,487 85,763 81,225 79,790 75,974 70,157 24.02%
NOSH 220,031 220,028 219,907 220,122 220,112 220,024 220,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.25% 35.24% 35.59% 34.37% 33.84% 31.31% 33.00% -
ROE 43.40% 45.70% 44.36% 44.34% 46.70% 47.19% 47.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.26 53.91 48.60 47.60 50.02 52.04 45.94 11.70%
EPS 19.13 19.00 17.30 16.36 16.93 16.29 15.16 16.72%
DPS 12.00 12.00 11.00 10.00 10.00 0.09 0.08 2697.45%
NAPS 0.4408 0.4158 0.39 0.369 0.3625 0.3453 0.3189 24.01%
Adjusted Per Share Value based on latest NOSH - 220,122
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.08 15.98 14.39 14.11 14.83 15.42 13.61 11.72%
EPS 5.67 5.63 5.12 4.85 5.02 4.83 4.49 16.78%
DPS 3.56 3.56 3.26 2.96 2.96 0.03 0.02 3034.59%
NAPS 0.1306 0.1232 0.1155 0.1094 0.1075 0.1023 0.0945 23.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.88 2.04 1.86 1.23 1.11 1.13 1.26 -
P/RPS 5.31 3.78 3.83 2.58 2.22 2.17 2.74 55.25%
P/EPS 15.05 10.74 10.75 7.52 6.56 6.94 8.31 48.41%
EY 6.64 9.31 9.30 13.30 15.25 14.42 12.03 -32.63%
DY 4.17 5.88 5.91 8.13 9.01 0.08 0.06 1577.39%
P/NAPS 6.53 4.91 4.77 3.33 3.06 3.27 3.95 39.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 -
Price 3.29 2.50 1.79 1.81 1.03 1.22 1.28 -
P/RPS 6.06 4.64 3.68 3.80 2.06 2.34 2.79 67.48%
P/EPS 17.20 13.16 10.35 11.06 6.08 7.49 8.44 60.53%
EY 5.81 7.60 9.66 9.04 16.44 13.36 11.84 -37.70%
DY 3.65 4.80 6.15 5.52 9.71 0.08 0.06 1435.24%
P/NAPS 7.46 6.01 4.59 4.91 2.84 3.53 4.01 51.09%

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