[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -28.99%
YoY- -24.25%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,072 143,141 179,032 162,768 115,490 121,549 150,060 -8.12%
PBT 11,531 13,080 18,158 16,204 22,428 19,944 18,200 -26.13%
Tax -2,483 -3,113 -4,670 -4,060 -5,408 -1,336 0 -
NP 9,048 9,966 13,488 12,144 17,020 18,608 18,200 -37.11%
-
NP to SH 8,884 9,966 13,488 12,144 17,103 18,826 18,200 -37.86%
-
Tax Rate 21.53% 23.80% 25.72% 25.06% 24.11% 6.70% 0.00% -
Total Cost 123,024 133,174 165,544 150,624 98,470 102,941 131,860 -4.49%
-
Net Worth 161,510 163,591 166,738 167,754 169,545 171,336 172,013 -4.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,520 14,520 14,520 14,520 18,150 17,746 16,940 -9.72%
Div Payout % 163.44% 145.69% 107.65% 119.57% 106.12% 94.26% 93.08% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 161,510 163,591 166,738 167,754 169,545 171,336 172,013 -4.09%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.85% 6.96% 7.53% 7.46% 14.74% 15.31% 12.13% -
ROE 5.50% 6.09% 8.09% 7.24% 10.09% 10.99% 10.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.29 29.57 36.99 33.63 23.86 25.11 31.00 -8.11%
EPS 1.84 2.05 2.78 2.52 3.53 3.89 3.76 -37.76%
DPS 3.00 3.00 3.00 3.00 3.75 3.67 3.50 -9.72%
NAPS 0.3337 0.338 0.3445 0.3466 0.3503 0.354 0.3554 -4.09%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.79 19.28 24.11 21.92 15.55 16.37 20.21 -8.11%
EPS 1.20 1.34 1.82 1.64 2.30 2.54 2.45 -37.72%
DPS 1.96 1.96 1.96 1.96 2.44 2.39 2.28 -9.54%
NAPS 0.2175 0.2203 0.2246 0.2259 0.2283 0.2308 0.2317 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.06 2.25 1.98 2.95 2.97 1.85 2.60 -
P/RPS 7.55 7.61 5.35 8.77 12.45 7.37 8.39 -6.76%
P/EPS 112.23 109.26 71.05 117.57 84.05 47.56 69.14 37.91%
EY 0.89 0.92 1.41 0.85 1.19 2.10 1.45 -27.66%
DY 1.46 1.33 1.52 1.02 1.26 1.98 1.35 5.33%
P/NAPS 6.17 6.66 5.75 8.51 8.48 5.23 7.32 -10.72%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 -
Price 2.24 2.20 2.10 2.27 2.83 2.46 2.16 -
P/RPS 8.21 7.44 5.68 6.75 11.86 9.80 6.97 11.47%
P/EPS 122.04 106.84 75.36 90.47 80.09 63.24 57.44 64.89%
EY 0.82 0.94 1.33 1.11 1.25 1.58 1.74 -39.30%
DY 1.34 1.36 1.43 1.32 1.33 1.49 1.62 -11.83%
P/NAPS 6.71 6.51 6.10 6.55 8.08 6.95 6.08 6.76%

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