[AWANTEC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.84%
YoY- -47.06%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 99,105 43,894 132,072 107,356 89,516 40,692 115,490 -9.70%
PBT 11,085 3,821 11,531 9,810 9,079 4,051 22,428 -37.51%
Tax -1,967 -605 -2,483 -2,335 -2,335 -1,015 -5,408 -49.07%
NP 9,118 3,216 9,048 7,475 6,744 3,036 17,020 -34.06%
-
NP to SH 9,033 3,216 8,884 7,475 6,744 3,036 17,103 -34.68%
-
Tax Rate 17.74% 15.83% 21.53% 23.80% 25.72% 25.06% 24.11% -
Total Cost 89,987 40,678 123,024 99,881 82,772 37,656 98,470 -5.83%
-
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,470 3,630 14,520 10,890 7,260 3,630 18,150 -39.86%
Div Payout % 93.77% 112.87% 163.44% 145.69% 107.65% 119.57% 106.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.20% 7.33% 6.85% 6.96% 7.53% 7.46% 14.74% -
ROE 5.54% 2.00% 5.50% 4.57% 4.04% 1.81% 10.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.48 9.07 27.29 22.18 18.50 8.41 23.86 -9.69%
EPS 1.87 0.66 1.84 1.54 1.39 0.63 3.53 -34.55%
DPS 1.75 0.75 3.00 2.25 1.50 0.75 3.75 -39.86%
NAPS 0.337 0.3328 0.3337 0.338 0.3445 0.3466 0.3503 -2.54%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.35 5.91 17.79 14.46 12.06 5.48 15.55 -9.67%
EPS 1.22 0.43 1.20 1.01 0.91 0.41 2.30 -34.49%
DPS 1.14 0.49 1.96 1.47 0.98 0.49 2.44 -39.81%
NAPS 0.2197 0.2169 0.2175 0.2203 0.2246 0.2259 0.2283 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.08 2.31 2.06 2.25 1.98 2.95 2.97 -
P/RPS 10.16 25.47 7.55 10.14 10.71 35.09 12.45 -12.68%
P/EPS 111.45 347.65 112.23 145.69 142.10 470.29 84.05 20.71%
EY 0.90 0.29 0.89 0.69 0.70 0.21 1.19 -17.00%
DY 0.84 0.32 1.46 1.00 0.76 0.25 1.26 -23.70%
P/NAPS 6.17 6.94 6.17 6.66 5.75 8.51 8.48 -19.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 1.75 2.35 2.24 2.20 2.10 2.27 2.83 -
P/RPS 8.55 25.91 8.21 9.92 11.35 27.00 11.86 -19.61%
P/EPS 93.77 353.67 122.04 142.45 150.71 361.88 80.09 11.09%
EY 1.07 0.28 0.82 0.70 0.66 0.28 1.25 -9.85%
DY 1.00 0.32 1.34 1.02 0.71 0.33 1.33 -17.32%
P/NAPS 5.19 7.06 6.71 6.51 6.10 6.55 8.08 -25.57%

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