[AWANTEC] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.06%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,047 20,593 30,412 35,530 27,244 26,197 24,232 12.88%
PBT 7,041 6,402 10,772 12,398 10,020 9,003 9,959 -20.68%
Tax 0 0 -42 -67 0 0 419 -
NP 7,041 6,402 10,730 12,331 10,020 9,003 10,378 -22.84%
-
NP to SH 7,041 6,402 10,738 12,331 10,020 9,003 10,378 -22.84%
-
Tax Rate 0.00% 0.00% 0.39% 0.54% 0.00% 0.00% -4.21% -
Total Cost 22,006 14,191 19,682 23,199 17,224 17,194 13,854 36.25%
-
Net Worth 98,309 96,755 96,994 91,394 85,885 81,225 79,703 15.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,336 2,749 6,601 7,693 6,606 5,503 6,596 -2.65%
Div Payout % 90.00% 42.96% 61.48% 62.39% 65.93% 61.12% 63.56% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 98,309 96,755 96,994 91,394 85,885 81,225 79,703 15.05%
NOSH 440,062 219,999 220,040 219,803 220,219 220,122 219,872 59.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.24% 31.09% 35.28% 34.71% 36.78% 34.37% 42.83% -
ROE 7.16% 6.62% 11.07% 13.49% 11.67% 11.08% 13.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.60 9.36 13.82 16.16 12.37 11.90 11.02 -29.01%
EPS 1.60 2.91 4.88 5.61 4.55 4.09 4.72 -51.47%
DPS 1.44 1.25 3.00 3.50 3.00 2.50 3.00 -38.77%
NAPS 0.2234 0.4398 0.4408 0.4158 0.39 0.369 0.3625 -27.64%
Adjusted Per Share Value based on latest NOSH - 219,803
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.68 2.61 3.85 4.50 3.45 3.32 3.07 12.88%
EPS 0.89 0.81 1.36 1.56 1.27 1.14 1.31 -22.77%
DPS 0.80 0.35 0.84 0.97 0.84 0.70 0.83 -2.43%
NAPS 0.1244 0.1225 0.1228 0.1157 0.1087 0.1028 0.1009 15.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.90 3.75 2.88 2.04 1.86 1.23 1.11 -
P/RPS 28.79 40.06 20.84 12.62 15.03 10.34 10.07 101.82%
P/EPS 118.75 128.87 59.02 36.36 40.88 30.07 23.52 195.17%
EY 0.84 0.78 1.69 2.75 2.45 3.33 4.25 -66.16%
DY 0.76 0.33 1.04 1.72 1.61 2.03 2.70 -57.14%
P/NAPS 8.50 8.53 6.53 4.91 4.77 3.33 3.06 97.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 -
Price 1.98 1.84 3.29 2.50 1.79 1.81 1.03 -
P/RPS 30.00 19.66 23.80 15.47 14.47 15.21 9.35 118.00%
P/EPS 123.75 63.23 67.42 44.56 39.34 44.25 21.82 219.03%
EY 0.81 1.58 1.48 2.24 2.54 2.26 4.58 -68.59%
DY 0.73 0.68 0.91 1.40 1.68 1.38 2.91 -60.32%
P/NAPS 8.86 4.18 7.46 6.01 4.59 4.91 2.84 113.95%

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