[AWANTEC] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.93%
YoY- 187.3%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 109,241 110,106 118,502 116,291 101,770 111,750 79,122 23.96%
PBT 37,547 36,636 38,033 38,244 31,217 34,412 23,056 38.37%
Tax 699 629 -591 -941 -871 -801 0 -
NP 38,246 37,265 37,442 37,303 30,346 33,611 23,056 40.08%
-
NP to SH 38,246 37,265 37,442 37,303 30,346 33,611 23,056 40.08%
-
Tax Rate -1.86% -1.72% 1.55% 2.46% 2.79% 2.33% 0.00% -
Total Cost 70,995 72,841 81,060 78,988 71,424 78,139 56,066 17.02%
-
Net Worth 81,225 79,703 75,988 70,222 73,406 66,628 63,352 18.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,209 11,101 13,301 21,825 21,781 17,386 85 2634.39%
Div Payout % 31.92% 29.79% 35.53% 58.51% 71.78% 51.73% 0.37% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 81,225 79,703 75,988 70,222 73,406 66,628 63,352 18.00%
NOSH 220,122 219,872 220,064 220,203 219,780 219,895 214,754 1.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.01% 33.84% 31.60% 32.08% 29.82% 30.08% 29.14% -
ROE 47.09% 46.75% 49.27% 53.12% 41.34% 50.45% 36.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.63 50.08 53.85 52.81 46.31 50.82 36.84 21.95%
EPS 17.37 16.95 17.01 16.94 13.81 15.28 10.74 37.74%
DPS 5.55 5.05 6.05 9.91 9.91 7.91 0.04 2572.09%
NAPS 0.369 0.3625 0.3453 0.3189 0.334 0.303 0.295 16.07%
Adjusted Per Share Value based on latest NOSH - 220,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.71 14.83 15.96 15.66 13.71 15.05 10.66 23.92%
EPS 5.15 5.02 5.04 5.02 4.09 4.53 3.11 39.92%
DPS 1.64 1.50 1.79 2.94 2.93 2.34 0.01 2886.86%
NAPS 0.1094 0.1073 0.1023 0.0946 0.0989 0.0897 0.0853 18.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.11 1.13 1.26 0.825 0.725 0.52 -
P/RPS 2.48 2.22 2.10 2.39 1.78 1.43 1.41 45.65%
P/EPS 7.08 6.55 6.64 7.44 5.98 4.74 4.84 28.83%
EY 14.13 15.27 15.06 13.44 16.74 21.08 20.65 -22.33%
DY 4.51 4.55 5.35 7.87 12.01 10.91 0.08 1366.64%
P/NAPS 3.33 3.06 3.27 3.95 2.47 2.39 1.76 52.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 - -
Price 1.81 1.03 1.22 1.28 0.97 0.885 0.00 -
P/RPS 3.65 2.06 2.27 2.42 2.09 1.74 0.00 -
P/EPS 10.42 6.08 7.17 7.56 7.03 5.79 0.00 -
EY 9.60 16.45 13.95 13.23 14.23 17.27 0.00 -
DY 3.07 4.90 4.96 7.74 10.22 8.93 0.00 -
P/NAPS 4.91 2.84 3.53 4.01 2.90 2.92 0.00 -

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