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

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	115,490	121,549	150,060	160,120	78,854	88,653	99,280	10.57%
YoY %	-4.98%	-19.00%	-6.28%	103.06%	-11.05%	-10.70%	-	-
Horiz. %	116.33%	122.43%	151.15%	161.28%	79.43%	89.30%	100.00%	-
PBT	22,428	19,944	18,200	16,032	20,378	24,734	26,886	-11.35%
YoY %	12.45%	9.58%	13.52%	-21.33%	-17.61%	-8.00%	-	-
Horiz. %	83.42%	74.18%	67.69%	59.63%	75.79%	92.00%	100.00%	-
Tax	-5,408	-1,336	0	0	-76	-101	0	-
YoY %	-304.79%	0.00%	0.00%	0.00%	24.75%	0.00%	-	-
Horiz. %	5,354.46%	1,322.77%	0.00%	0.00%	75.25%	100.00%	-	-
NP	17,020	18,608	18,200	16,032	20,302	24,633	26,886	-26.21%
YoY %	-8.53%	2.24%	13.52%	-21.03%	-17.58%	-8.38%	-	-
Horiz. %	63.30%	69.21%	67.69%	59.63%	75.51%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,103	18,826	18,200	16,032	20,302	24,633	26,886	-25.97%
YoY %	-9.15%	3.44%	13.52%	-21.03%	-17.58%	-8.38%	-	-
Horiz. %	63.61%	70.02%	67.69%	59.63%	75.51%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	6.70%	0.00%	0.00%	0.37%	0.41%	0.00%	-
YoY %	259.85%	0.00%	0.00%	0.00%	-9.76%	0.00%	-	-
Horiz. %	5,880.49%	1,634.15%	0.00%	0.00%	90.24%	100.00%	-	-
Total Cost	98,470	102,941	131,860	144,088	58,552	64,020	72,394	22.69%
YoY %	-4.34%	-21.93%	-8.49%	146.09%	-8.54%	-11.57%	-	-
Horiz. %	136.02%	142.20%	182.14%	199.03%	80.88%	88.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,142	43.83%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.32%	-	-
Horiz. %	172.75%	174.58%	175.27%	173.79%	172.21%	175.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	18,150	17,746	16,940	14,520	20,279	23,812	23,635	-16.10%
YoY %	2.28%	4.76%	16.67%	-28.40%	-14.84%	0.75%	-	-
Horiz. %	76.79%	75.08%	71.67%	61.43%	85.80%	100.75%	100.00%	-
Div Payout %	106.12%	94.26%	93.08%	90.57%	99.89%	96.67%	87.91%	-
YoY %	12.58%	1.27%	2.77%	-9.33%	3.33%	9.96%	-	-
Horiz. %	120.71%	107.22%	105.88%	103.03%	113.63%	109.96%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,142	43.83%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.32%	-	-
Horiz. %	172.75%	174.58%	175.27%	173.79%	172.21%	175.32%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	439,313	6.65%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.17%	-	-
Horiz. %	110.17%	110.17%	110.17%	110.17%	110.17%	110.17%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	14.74%	15.31%	12.13%	10.01%	25.75%	27.79%	27.08%	-
YoY %	-3.72%	26.22%	21.18%	-61.13%	-7.34%	2.62%	-	-
Horiz. %	54.43%	56.54%	44.79%	36.96%	95.09%	102.62%	100.00%	-
ROE	10.09%	10.99%	10.58%	9.40%	12.01%	14.32%	27.39%	-
YoY %	-8.19%	3.88%	12.55%	-21.73%	-16.13%	-47.72%	-	-
Horiz. %	36.84%	40.12%	38.63%	34.32%	43.85%	52.28%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	23.86	25.11	31.00	33.08	16.29	18.32	22.60	3.67%
YoY %	-4.98%	-19.00%	-6.29%	103.07%	-11.08%	-18.94%	-	-
Horiz. %	105.58%	111.11%	137.17%	146.37%	72.08%	81.06%	100.00%	-
EPS	3.53	3.89	3.76	3.32	4.19	5.09	6.12	-30.63%
YoY %	-9.25%	3.46%	13.25%	-20.76%	-17.68%	-16.83%	-	-
Horiz. %	57.68%	63.56%	61.44%	54.25%	68.46%	83.17%	100.00%	-
DPS	3.75	3.67	3.50	3.00	4.19	4.92	5.38	-21.33%
YoY %	2.18%	4.86%	16.67%	-28.40%	-14.84%	-8.55%	-	-
Horiz. %	69.70%	68.22%	65.06%	55.76%	77.88%	91.45%	100.00%	-
NAPS	0.3503	0.354	0.3554	0.3524	0.3492	0.3555	0.2234	34.85%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	59.13%	-	-
Horiz. %	156.80%	158.46%	159.09%	157.74%	156.31%	159.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	14.62	15.39	19.00	20.27	9.98	11.22	12.57	10.56%
YoY %	-5.00%	-19.00%	-6.27%	103.11%	-11.05%	-10.74%	-	-
Horiz. %	116.31%	122.43%	151.15%	161.26%	79.40%	89.26%	100.00%	-
EPS	2.16	2.38	2.30	2.03	2.57	3.12	3.40	-26.03%
YoY %	-9.24%	3.48%	13.30%	-21.01%	-17.63%	-8.24%	-	-
Horiz. %	63.53%	70.00%	67.65%	59.71%	75.59%	91.76%	100.00%	-
DPS	2.30	2.25	2.14	1.84	2.57	3.01	2.99	-16.00%
YoY %	2.22%	5.14%	16.30%	-28.40%	-14.62%	0.67%	-	-
Horiz. %	76.92%	75.25%	71.57%	61.54%	85.95%	100.67%	100.00%	-
NAPS	0.2146	0.2169	0.2177	0.2159	0.2139	0.2178	0.1242	43.84%
YoY %	-1.06%	-0.37%	0.83%	0.94%	-1.79%	75.36%	-	-
Horiz. %	172.79%	174.64%	175.28%	173.83%	172.22%	175.36%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	68.93%	-12.16%	6.74%	-11.09%	-12.91%	20.69%	-	-
Horiz. %	148.04%	87.63%	99.76%	93.46%	105.11%	120.69%	100.00%	-
P/EPS	84.05	47.56	69.14	78.49	34.33	36.55	31.05	93.87%
YoY %	76.72%	-31.21%	-11.91%	128.63%	-6.07%	17.71%	-	-
Horiz. %	270.69%	153.17%	222.67%	252.79%	110.56%	117.71%	100.00%	-
EY	1.19	2.10	1.45	1.27	2.91	2.74	3.22	-48.40%
YoY %	-43.33%	44.83%	14.17%	-56.36%	6.20%	-14.91%	-	-
Horiz. %	36.96%	65.22%	45.03%	39.44%	90.37%	85.09%	100.00%	-
DY	1.26	1.98	1.35	1.15	2.91	2.65	2.83	-41.60%
YoY %	-36.36%	46.67%	17.39%	-60.48%	9.81%	-6.36%	-	-
Horiz. %	44.52%	69.96%	47.70%	40.64%	102.83%	93.64%	100.00%	-
P/NAPS	8.48	5.23	7.32	7.38	4.12	5.23	8.50	-0.15%
YoY %	62.14%	-28.55%	-0.81%	79.13%	-21.22%	-38.47%	-	-
Horiz. %	99.76%	61.53%	86.12%	86.82%	48.47%	61.53%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	21.02%	40.60%	-7.80%	-41.35%	49.36%	-1.48%	-	-
Horiz. %	135.39%	111.87%	79.57%	86.30%	147.15%	98.52%	100.00%	-
P/EPS	80.09	63.24	57.44	75.47	50.06	31.04	32.35	82.70%
YoY %	26.64%	10.10%	-23.89%	50.76%	61.28%	-4.05%	-	-
Horiz. %	247.57%	195.49%	177.56%	233.29%	154.74%	95.95%	100.00%	-
EY	1.25	1.58	1.74	1.32	2.00	3.22	3.09	-45.21%
YoY %	-20.89%	-9.20%	31.82%	-34.00%	-37.89%	4.21%	-	-
Horiz. %	40.45%	51.13%	56.31%	42.72%	64.72%	104.21%	100.00%	-
DY	1.33	1.49	1.62	1.20	2.00	3.11	2.72	-37.85%
YoY %	-10.74%	-8.02%	35.00%	-40.00%	-35.69%	14.34%	-	-
Horiz. %	48.90%	54.78%	59.56%	44.12%	73.53%	114.34%	100.00%	-
P/NAPS	8.08	6.95	6.08	7.09	6.01	4.44	8.86	-5.94%
YoY %	16.26%	14.31%	-14.25%	17.97%	35.36%	-49.89%	-	-
Horiz. %	91.20%	78.44%	68.62%	80.02%	67.83%	50.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos