[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -21.03%
YoY- -37.39%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 115,490 121,549 150,060 160,120 78,854 88,653 99,280 10.57%
PBT 22,428 19,944 18,200 16,032 20,378 24,734 26,886 -11.35%
Tax -5,408 -1,336 0 0 -76 -101 0 -
NP 17,020 18,608 18,200 16,032 20,302 24,633 26,886 -26.21%
-
NP to SH 17,103 18,826 18,200 16,032 20,302 24,633 26,886 -25.97%
-
Tax Rate 24.11% 6.70% 0.00% 0.00% 0.37% 0.41% 0.00% -
Total Cost 98,470 102,941 131,860 144,088 58,552 64,020 72,394 22.69%
-
Net Worth 169,545 171,336 172,013 170,561 169,012 172,062 98,142 43.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 18,150 17,746 16,940 14,520 20,279 23,812 23,635 -16.10%
Div Payout % 106.12% 94.26% 93.08% 90.57% 99.89% 96.67% 87.91% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 169,545 171,336 172,013 170,561 169,012 172,062 98,142 43.83%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 439,313 6.65%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.74% 15.31% 12.13% 10.01% 25.75% 27.79% 27.08% -
ROE 10.09% 10.99% 10.58% 9.40% 12.01% 14.32% 27.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.86 25.11 31.00 33.08 16.29 18.32 22.60 3.67%
EPS 3.53 3.89 3.76 3.32 4.19 5.09 6.12 -30.63%
DPS 3.75 3.67 3.50 3.00 4.19 4.92 5.38 -21.33%
NAPS 0.3503 0.354 0.3554 0.3524 0.3492 0.3555 0.2234 34.85%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.55 16.37 20.21 21.56 10.62 11.94 13.37 10.56%
EPS 2.30 2.54 2.45 2.16 2.73 3.32 3.62 -26.03%
DPS 2.44 2.39 2.28 1.96 2.73 3.21 3.18 -16.14%
NAPS 0.2283 0.2308 0.2317 0.2297 0.2276 0.2317 0.1322 43.79%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.97 1.85 2.60 2.60 1.44 1.86 1.90 -
P/RPS 12.45 7.37 8.39 7.86 8.84 10.15 8.41 29.79%
P/EPS 84.05 47.56 69.14 78.49 34.33 36.55 31.05 93.87%
EY 1.19 2.10 1.45 1.27 2.91 2.74 3.22 -48.40%
DY 1.26 1.98 1.35 1.15 2.91 2.65 2.83 -41.60%
P/NAPS 8.48 5.23 7.32 7.38 4.12 5.23 8.50 -0.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 -
Price 2.83 2.46 2.16 2.50 2.10 1.58 1.98 -
P/RPS 11.86 9.80 6.97 7.56 12.89 8.63 8.76 22.31%
P/EPS 80.09 63.24 57.44 75.47 50.06 31.04 32.35 82.70%
EY 1.25 1.58 1.74 1.32 2.00 3.22 3.09 -45.21%
DY 1.33 1.49 1.62 1.20 2.00 3.11 2.72 -37.85%
P/NAPS 8.08 6.95 6.08 7.09 6.01 4.44 8.86 -5.94%

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