[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	219,506	196,772	198,210	175,576	132,072	143,141	179,032	14.51%
YoY %	11.55%	-0.73%	12.89%	32.94%	-7.73%	-20.05%	-	-
Horiz. %	122.61%	109.91%	110.71%	98.07%	73.77%	79.95%	100.00%	-
PBT	37,978	26,076	22,170	15,284	11,531	13,080	18,158	63.32%
YoY %	45.64%	17.62%	45.05%	32.55%	-11.84%	-27.97%	-	-
Horiz. %	209.15%	143.61%	122.09%	84.17%	63.50%	72.03%	100.00%	-
Tax	-13,408	-4,452	-3,934	-2,420	-2,483	-3,113	-4,670	101.61%
YoY %	-201.17%	-13.17%	-62.56%	2.54%	20.24%	33.34%	-	-
Horiz. %	287.11%	95.33%	84.24%	51.82%	53.17%	66.66%	100.00%	-
NP	24,570	21,624	18,236	12,864	9,048	9,966	13,488	48.99%
YoY %	13.62%	18.58%	41.76%	42.18%	-9.21%	-26.11%	-	-
Horiz. %	182.16%	160.32%	135.20%	95.37%	67.08%	73.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,208	18,138	18,066	12,864	8,884	9,966	13,488	22.07%
YoY %	0.39%	0.40%	40.44%	44.80%	-10.86%	-26.11%	-	-
Horiz. %	134.99%	134.48%	133.94%	95.37%	65.87%	73.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.30%	17.07%	17.74%	15.83%	21.53%	23.80%	25.72%	-
YoY %	106.80%	-3.78%	12.07%	-26.47%	-9.54%	-7.47%	-	-
Horiz. %	137.25%	66.37%	68.97%	61.55%	83.71%	92.53%	100.00%	-
Total Cost	194,936	175,148	179,974	162,712	123,024	133,174	165,544	11.47%
YoY %	11.30%	-2.68%	10.61%	32.26%	-7.62%	-19.55%	-	-
Horiz. %	117.75%	105.80%	108.72%	98.29%	74.31%	80.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	13,310	14,520	16,940	14,520	14,520	14,520	14,520	-5.62%
YoY %	-8.33%	-14.29%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	91.67%	100.00%	116.67%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	73.10%	80.05%	93.77%	112.87%	163.44%	145.69%	107.65%	-
YoY %	-8.68%	-14.63%	-16.92%	-30.94%	12.18%	35.34%	-	-
Horiz. %	67.91%	74.36%	87.11%	104.85%	151.83%	135.34%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.19%	10.99%	9.20%	7.33%	6.85%	6.96%	7.53%	-
YoY %	1.82%	19.46%	25.51%	7.01%	-1.58%	-7.57%	-	-
Horiz. %	148.61%	145.95%	122.18%	97.34%	90.97%	92.43%	100.00%	-
ROE	11.10%	10.97%	11.08%	7.99%	5.50%	6.09%	8.09%	-
YoY %	1.19%	-0.99%	38.67%	45.27%	-9.69%	-24.72%	-	-
Horiz. %	137.21%	135.60%	136.96%	98.76%	67.99%	75.28%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	45.35	40.66	40.95	36.28	27.29	29.57	36.99	14.50%
YoY %	11.53%	-0.71%	12.87%	32.94%	-7.71%	-20.06%	-	-
Horiz. %	122.60%	109.92%	110.71%	98.08%	73.78%	79.94%	100.00%	-
EPS	3.76	3.75	3.74	2.64	1.84	2.05	2.78	22.23%
YoY %	0.27%	0.27%	41.67%	43.48%	-10.24%	-26.26%	-	-
Horiz. %	135.25%	134.89%	134.53%	94.96%	66.19%	73.74%	100.00%	-
DPS	2.75	3.00	3.50	3.00	3.00	3.00	3.00	-5.62%
YoY %	-8.33%	-14.29%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	91.67%	100.00%	116.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3389	0.3417	0.337	0.3328	0.3337	0.338	0.3445	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.87%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	29.56	26.50	26.69	23.65	17.79	19.28	24.11	14.51%
YoY %	11.55%	-0.71%	12.85%	32.94%	-7.73%	-20.03%	-	-
Horiz. %	122.60%	109.91%	110.70%	98.09%	73.79%	79.97%	100.00%	-
EPS	2.45	2.44	2.43	1.73	1.20	1.34	1.82	21.85%
YoY %	0.41%	0.41%	40.46%	44.17%	-10.45%	-26.37%	-	-
Horiz. %	134.62%	134.07%	133.52%	95.05%	65.93%	73.63%	100.00%	-
DPS	1.79	1.96	2.28	1.96	1.96	1.96	1.96	-5.85%
YoY %	-8.67%	-14.04%	16.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	91.33%	100.00%	116.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2209	0.2227	0.2197	0.2169	0.2175	0.2203	0.2246	-1.09%
YoY %	-0.81%	1.37%	1.29%	-0.28%	-1.27%	-1.91%	-	-
Horiz. %	98.35%	99.15%	97.82%	96.57%	96.84%	98.09%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.52	1.79	2.08	2.31	2.06	2.25	1.98	-
P/RPS	3.35	4.40	5.08	6.37	7.55	7.61	5.35	-26.74%
YoY %	-23.86%	-13.39%	-20.25%	-15.63%	-0.79%	42.24%	-	-
Horiz. %	62.62%	82.24%	94.95%	119.07%	141.12%	142.24%	100.00%	-
P/EPS	40.40	47.76	55.72	86.91	112.23	109.26	71.05	-31.29%
YoY %	-15.41%	-14.29%	-35.89%	-22.56%	2.72%	53.78%	-	-
Horiz. %	56.86%	67.22%	78.42%	122.32%	157.96%	153.78%	100.00%	-
EY	2.47	2.09	1.79	1.15	0.89	0.92	1.41	45.16%
YoY %	18.18%	16.76%	55.65%	29.21%	-3.26%	-34.75%	-	-
Horiz. %	175.18%	148.23%	126.95%	81.56%	63.12%	65.25%	100.00%	-
DY	1.81	1.68	1.68	1.30	1.46	1.33	1.52	12.31%
YoY %	7.74%	0.00%	29.23%	-10.96%	9.77%	-12.50%	-	-
Horiz. %	119.08%	110.53%	110.53%	85.53%	96.05%	87.50%	100.00%	-
P/NAPS	4.49	5.24	6.17	6.94	6.17	6.66	5.75	-15.16%
YoY %	-14.31%	-15.07%	-11.10%	12.48%	-7.36%	15.83%	-	-
Horiz. %	78.09%	91.13%	107.30%	120.70%	107.30%	115.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	24/08/16	-
Price	1.67	1.21	1.75	2.35	2.24	2.20	2.10	-
P/RPS	3.68	2.98	4.27	6.48	8.21	7.44	5.68	-25.06%
YoY %	23.49%	-30.21%	-34.10%	-21.07%	10.35%	30.99%	-	-
Horiz. %	64.79%	52.46%	75.18%	114.08%	144.54%	130.99%	100.00%	-
P/EPS	44.39	32.29	46.88	88.42	122.04	106.84	75.36	-29.66%
YoY %	37.47%	-31.12%	-46.98%	-27.55%	14.23%	41.77%	-	-
Horiz. %	58.90%	42.85%	62.21%	117.33%	161.94%	141.77%	100.00%	-
EY	2.25	3.10	2.13	1.13	0.82	0.94	1.33	41.84%
YoY %	-27.42%	45.54%	88.50%	37.80%	-12.77%	-29.32%	-	-
Horiz. %	169.17%	233.08%	160.15%	84.96%	61.65%	70.68%	100.00%	-
DY	1.65	2.48	2.00	1.28	1.34	1.36	1.43	9.98%
YoY %	-33.47%	24.00%	56.25%	-4.48%	-1.47%	-4.90%	-	-
Horiz. %	115.38%	173.43%	139.86%	89.51%	93.71%	95.10%	100.00%	-
P/NAPS	4.93	3.54	5.19	7.06	6.71	6.51	6.10	-13.20%
YoY %	39.27%	-31.79%	-26.49%	5.22%	3.07%	6.72%	-	-
Horiz. %	80.82%	58.03%	85.08%	115.74%	110.00%	106.72%	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