[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.13%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 107,356 89,516 40,692 115,490 91,162 75,030 40,030 92.68%
PBT 9,810 9,079 4,051 22,428 14,958 9,100 4,008 81.32%
Tax -2,335 -2,335 -1,015 -5,408 -1,002 0 0 -
NP 7,475 6,744 3,036 17,020 13,956 9,100 4,008 51.34%
-
NP to SH 7,475 6,744 3,036 17,103 14,120 9,100 4,008 51.34%
-
Tax Rate 23.80% 25.72% 25.06% 24.11% 6.70% 0.00% 0.00% -
Total Cost 99,881 82,772 37,656 98,470 77,206 65,930 36,022 97.00%
-
Net Worth 163,591 166,738 167,754 169,545 171,336 172,013 170,561 -2.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,890 7,260 3,630 18,150 13,310 8,470 3,630 107.59%
Div Payout % 145.69% 107.65% 119.57% 106.12% 94.26% 93.08% 90.57% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 163,591 166,738 167,754 169,545 171,336 172,013 170,561 -2.73%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.96% 7.53% 7.46% 14.74% 15.31% 12.13% 10.01% -
ROE 4.57% 4.04% 1.81% 10.09% 8.24% 5.29% 2.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.18 18.50 8.41 23.86 18.84 15.50 8.27 92.68%
EPS 1.54 1.39 0.63 3.53 2.92 1.88 0.83 50.82%
DPS 2.25 1.50 0.75 3.75 2.75 1.75 0.75 107.59%
NAPS 0.338 0.3445 0.3466 0.3503 0.354 0.3554 0.3524 -2.73%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.46 12.06 5.48 15.55 12.28 10.11 5.39 92.72%
EPS 1.01 0.91 0.41 2.30 1.90 1.23 0.54 51.63%
DPS 1.47 0.98 0.49 2.44 1.79 1.14 0.49 107.59%
NAPS 0.2203 0.2246 0.2259 0.2283 0.2308 0.2317 0.2297 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.25 1.98 2.95 2.97 1.85 2.60 2.60 -
P/RPS 10.14 10.71 35.09 12.45 9.82 16.77 31.44 -52.87%
P/EPS 145.69 142.10 470.29 84.05 63.41 138.29 313.97 -39.97%
EY 0.69 0.70 0.21 1.19 1.58 0.72 0.32 66.67%
DY 1.00 0.76 0.25 1.26 1.49 0.67 0.29 127.73%
P/NAPS 6.66 5.75 8.51 8.48 5.23 7.32 7.38 -6.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 27/05/15 -
Price 2.20 2.10 2.27 2.83 2.46 2.16 2.50 -
P/RPS 9.92 11.35 27.00 11.86 13.06 13.93 30.23 -52.32%
P/EPS 142.45 150.71 361.88 80.09 84.32 114.88 301.90 -39.30%
EY 0.70 0.66 0.28 1.25 1.19 0.87 0.33 64.86%
DY 1.02 0.71 0.33 1.33 1.12 0.81 0.30 125.60%
P/NAPS 6.51 6.10 6.55 8.08 6.95 6.08 7.09 -5.51%

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