[AWANTEC] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.64%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,530 27,244 26,197 24,232 35,345 23,467 27,062 19.88%
PBT 12,398 10,020 9,003 9,959 9,861 8,724 8,092 32.86%
Tax -67 0 0 419 350 -70 -70 -2.87%
NP 12,331 10,020 9,003 10,378 10,211 8,654 8,022 33.15%
-
NP to SH 12,331 10,020 9,003 10,378 10,211 8,654 8,022 33.15%
-
Tax Rate 0.54% 0.00% 0.00% -4.21% -3.55% 0.80% 0.87% -
Total Cost 23,199 17,224 17,194 13,854 25,134 14,813 19,040 14.06%
-
Net Worth 91,394 85,885 81,225 79,703 75,988 70,222 73,406 15.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,693 6,606 5,503 6,596 66 44 4,395 45.19%
Div Payout % 62.39% 65.93% 61.12% 63.56% 0.65% 0.51% 54.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,394 85,885 81,225 79,703 75,988 70,222 73,406 15.71%
NOSH 219,803 220,219 220,122 219,872 220,064 220,203 219,780 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 34.71% 36.78% 34.37% 42.83% 28.89% 36.88% 29.64% -
ROE 13.49% 11.67% 11.08% 13.02% 13.44% 12.32% 10.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.16 12.37 11.90 11.02 16.06 10.66 12.31 19.87%
EPS 5.61 4.55 4.09 4.72 4.64 3.93 3.65 33.14%
DPS 3.50 3.00 2.50 3.00 0.03 0.02 2.00 45.17%
NAPS 0.4158 0.39 0.369 0.3625 0.3453 0.3189 0.334 15.70%
Adjusted Per Share Value based on latest NOSH - 219,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.79 3.67 3.53 3.26 4.76 3.16 3.64 20.06%
EPS 1.66 1.35 1.21 1.40 1.38 1.17 1.08 33.15%
DPS 1.04 0.89 0.74 0.89 0.01 0.01 0.59 45.87%
NAPS 0.1231 0.1157 0.1094 0.1073 0.1023 0.0946 0.0989 15.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.04 1.86 1.23 1.11 1.13 1.26 0.825 -
P/RPS 12.62 15.03 10.34 10.07 7.04 11.82 6.70 52.45%
P/EPS 36.36 40.88 30.07 23.52 24.35 32.06 22.60 37.26%
EY 2.75 2.45 3.33 4.25 4.11 3.12 4.42 -27.09%
DY 1.72 1.61 2.03 2.70 0.03 0.02 2.42 -20.34%
P/NAPS 4.91 4.77 3.33 3.06 3.27 3.95 2.47 58.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 -
Price 2.50 1.79 1.81 1.03 1.22 1.28 0.97 -
P/RPS 15.47 14.47 15.21 9.35 7.60 12.01 7.88 56.72%
P/EPS 44.56 39.34 44.25 21.82 26.29 32.57 26.58 41.07%
EY 2.24 2.54 2.26 4.58 3.80 3.07 3.76 -29.17%
DY 1.40 1.68 1.38 2.91 0.02 0.02 2.06 -22.68%
P/NAPS 6.01 4.59 4.91 2.84 3.53 4.01 2.90 62.47%

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