[AWANTEC] QoQ Cumulative 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- -82.25%
YoY- -24.25%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,072 107,356 89,516 40,692 115,490 91,162 75,030 45.53%
PBT 11,531 9,810 9,079 4,051 22,428 14,958 9,100 17.01%
Tax -2,483 -2,335 -2,335 -1,015 -5,408 -1,002 0 -
NP 9,048 7,475 6,744 3,036 17,020 13,956 9,100 -0.37%
-
NP to SH 8,884 7,475 6,744 3,036 17,103 14,120 9,100 -1.58%
-
Tax Rate 21.53% 23.80% 25.72% 25.06% 24.11% 6.70% 0.00% -
Total Cost 123,024 99,881 82,772 37,656 98,470 77,206 65,930 51.28%
-
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 10,890 7,260 3,630 18,150 13,310 8,470 43.00%
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% 4.57% 4.04% 1.81% 10.09% 8.24% 5.29% -
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 22.18 18.50 8.41 23.86 18.84 15.50 45.55%
EPS 1.84 1.54 1.39 0.63 3.53 2.92 1.88 -1.41%
DPS 3.00 2.25 1.50 0.75 3.75 2.75 1.75 43.00%
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 14.46 12.06 5.48 15.55 12.28 10.11 45.50%
EPS 1.20 1.01 0.91 0.41 2.30 1.90 1.23 -1.62%
DPS 1.96 1.47 0.98 0.49 2.44 1.79 1.14 43.28%
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 10.14 10.71 35.09 12.45 9.82 16.77 -41.11%
P/EPS 112.23 145.69 142.10 470.29 84.05 63.41 138.29 -12.93%
EY 0.89 0.69 0.70 0.21 1.19 1.58 0.72 15.10%
DY 1.46 1.00 0.76 0.25 1.26 1.49 0.67 67.68%
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 9.92 11.35 27.00 11.86 13.06 13.93 -29.59%
P/EPS 122.04 142.45 150.71 361.88 80.09 84.32 114.88 4.09%
EY 0.82 0.70 0.66 0.28 1.25 1.19 0.87 -3.85%
DY 1.34 1.02 0.71 0.33 1.33 1.12 0.81 39.66%
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