[AWANTEC] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	104,244	98,291	78,854	96,902	115,582	113,779	119,383	-8.66%
YoY %	6.06%	24.65%	-18.63%	-16.16%	1.58%	-4.69%	-	-
Horiz. %	87.32%	82.33%	66.05%	81.17%	96.82%	95.31%	100.00%	-
PBT	16,035	17,984	20,378	29,323	36,613	39,592	42,193	-47.62%
YoY %	-10.84%	-11.75%	-30.51%	-19.91%	-7.52%	-6.16%	-	-
Horiz. %	38.00%	42.62%	48.30%	69.50%	86.78%	93.84%	100.00%	-
Tax	-76	-76	-76	-118	-109	-109	-109	-21.42%
YoY %	0.00%	0.00%	35.59%	-8.26%	0.00%	0.00%	-	-
Horiz. %	69.72%	69.72%	69.72%	108.26%	100.00%	100.00%	100.00%	-
NP	15,959	17,908	20,302	29,205	36,504	39,483	42,084	-47.70%
YoY %	-10.88%	-11.79%	-30.48%	-20.00%	-7.55%	-6.18%	-	-
Horiz. %	37.92%	42.55%	48.24%	69.40%	86.74%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,959	17,908	20,302	29,213	36,512	39,491	42,092	-47.70%
YoY %	-10.88%	-11.79%	-30.50%	-19.99%	-7.54%	-6.18%	-	-
Horiz. %	37.91%	42.54%	48.23%	69.40%	86.74%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.47%	0.42%	0.37%	0.40%	0.30%	0.28%	0.26%	-
YoY %	11.90%	13.51%	-7.50%	33.33%	7.14%	7.69%	-	-
Horiz. %	180.77%	161.54%	142.31%	153.85%	115.38%	107.69%	100.00%	-
Total Cost	88,285	80,383	58,552	67,697	79,078	74,296	77,299	9.29%
YoY %	9.83%	37.28%	-13.51%	-14.39%	6.44%	-3.88%	-	-
Horiz. %	114.21%	103.99%	75.75%	87.58%	102.30%	96.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,013	170,561	169,012	172,062	98,309	96,755	96,994	46.66%
YoY %	0.85%	0.92%	-1.77%	75.02%	1.61%	-0.25%	-	-
Horiz. %	177.34%	175.85%	174.25%	177.39%	101.36%	99.75%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	15,730	17,226	16,346	20,528	23,381	23,650	26,404	-29.26%
YoY %	-8.68%	5.38%	-20.37%	-12.20%	-1.14%	-10.43%	-	-
Horiz. %	59.57%	65.24%	61.91%	77.75%	88.55%	89.57%	100.00%	-
Div Payout %	98.57%	96.20%	80.52%	70.27%	64.04%	59.89%	62.73%	-
YoY %	2.46%	19.47%	14.59%	9.73%	6.93%	-4.53%	-	-
Horiz. %	157.13%	153.36%	128.36%	112.02%	102.09%	95.47%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	172,013	170,561	169,012	172,062	98,309	96,755	96,994	46.66%
YoY %	0.85%	0.92%	-1.77%	75.02%	1.61%	-0.25%	-	-
Horiz. %	177.34%	175.85%	174.25%	177.39%	101.36%	99.75%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	440,062	219,999	220,040	69.37%
YoY %	0.00%	0.00%	0.00%	9.98%	100.03%	-0.02%	-	-
Horiz. %	219.96%	219.96%	219.96%	219.96%	199.99%	99.98%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	15.31%	18.22%	25.75%	30.14%	31.58%	34.70%	35.25%	-
YoY %	-15.97%	-29.24%	-14.57%	-4.56%	-8.99%	-1.56%	-	-
Horiz. %	43.43%	51.69%	73.05%	85.50%	89.59%	98.44%	100.00%	-
ROE	9.28%	10.50%	12.01%	16.98%	37.14%	40.82%	43.40%	-
YoY %	-11.62%	-12.57%	-29.27%	-54.28%	-9.02%	-5.94%	-	-
Horiz. %	21.38%	24.19%	27.67%	39.12%	85.58%	94.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	21.54	20.31	16.29	20.02	26.26	51.72	54.25	-46.07%
YoY %	6.06%	24.68%	-18.63%	-23.76%	-49.23%	-4.66%	-	-
Horiz. %	39.71%	37.44%	30.03%	36.90%	48.41%	95.34%	100.00%	-
EPS	3.30	3.70	4.19	6.04	8.30	17.95	19.13	-69.11%
YoY %	-10.81%	-11.69%	-30.63%	-27.23%	-53.76%	-6.17%	-	-
Horiz. %	17.25%	19.34%	21.90%	31.57%	43.39%	93.83%	100.00%	-
DPS	3.25	3.56	3.38	4.24	5.31	10.75	12.00	-58.23%
YoY %	-8.71%	5.33%	-20.28%	-20.15%	-50.60%	-10.42%	-	-
Horiz. %	27.08%	29.67%	28.17%	35.33%	44.25%	89.58%	100.00%	-
NAPS	0.3554	0.3524	0.3492	0.3555	0.2234	0.4398	0.4408	-13.40%
YoY %	0.85%	0.92%	-1.77%	59.13%	-49.20%	-0.23%	-	-
Horiz. %	80.63%	79.95%	79.22%	80.65%	50.68%	99.77%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	13.20	12.44	9.98	12.27	14.63	14.40	15.11	-8.63%
YoY %	6.11%	24.65%	-18.66%	-16.13%	1.60%	-4.70%	-	-
Horiz. %	87.36%	82.33%	66.05%	81.20%	96.82%	95.30%	100.00%	-
EPS	2.02	2.27	2.57	3.70	4.62	5.00	5.33	-47.72%
YoY %	-11.01%	-11.67%	-30.54%	-19.91%	-7.60%	-6.19%	-	-
Horiz. %	37.90%	42.59%	48.22%	69.42%	86.68%	93.81%	100.00%	-
DPS	1.99	2.18	2.07	2.60	2.96	2.99	3.34	-29.26%
YoY %	-8.72%	5.31%	-20.38%	-12.16%	-1.00%	-10.48%	-	-
Horiz. %	59.58%	65.27%	61.98%	77.84%	88.62%	89.52%	100.00%	-
NAPS	0.2177	0.2159	0.2139	0.2178	0.1244	0.1225	0.1228	46.63%
YoY %	0.83%	0.94%	-1.79%	75.08%	1.55%	-0.24%	-	-
Horiz. %	177.28%	175.81%	174.19%	177.36%	101.30%	99.76%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.60	2.60	1.44	1.86	1.90	3.75	2.88	-
P/RPS	12.07	12.80	8.84	9.29	7.23	7.25	5.31	73.13%
YoY %	-5.70%	44.80%	-4.84%	28.49%	-0.28%	36.53%	-	-
Horiz. %	227.31%	241.05%	166.48%	174.95%	136.16%	136.53%	100.00%	-
P/EPS	78.85	70.27	34.33	30.82	22.90	20.89	15.06	202.43%
YoY %	12.21%	104.69%	11.39%	34.59%	9.62%	38.71%	-	-
Horiz. %	523.57%	466.60%	227.95%	204.65%	152.06%	138.71%	100.00%	-
EY	1.27	1.42	2.91	3.25	4.37	4.79	6.64	-66.90%
YoY %	-10.56%	-51.20%	-10.46%	-25.63%	-8.77%	-27.86%	-	-
Horiz. %	19.13%	21.39%	43.83%	48.95%	65.81%	72.14%	100.00%	-
DY	1.25	1.37	2.35	2.28	2.80	2.87	4.17	-55.30%
YoY %	-8.76%	-41.70%	3.07%	-18.57%	-2.44%	-31.18%	-	-
Horiz. %	29.98%	32.85%	56.35%	54.68%	67.15%	68.82%	100.00%	-
P/NAPS	7.32	7.38	4.12	5.23	8.50	8.53	6.53	7.93%
YoY %	-0.81%	79.13%	-21.22%	-38.47%	-0.35%	30.63%	-	-
Horiz. %	112.10%	113.02%	63.09%	80.09%	130.17%	130.63%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	27/05/15	25/02/15	26/11/14	27/08/14	28/05/14	20/02/14	-
Price	2.16	2.50	2.10	1.58	1.98	1.84	3.29	-
P/RPS	10.03	12.31	12.89	7.89	7.54	3.56	6.06	40.05%
YoY %	-18.52%	-4.50%	63.37%	4.64%	111.80%	-41.25%	-	-
Horiz. %	165.51%	203.14%	212.71%	130.20%	124.42%	58.75%	100.00%	-
P/EPS	65.51	67.57	50.06	26.18	23.86	10.25	17.20	144.48%
YoY %	-3.05%	34.98%	91.21%	9.72%	132.78%	-40.41%	-	-
Horiz. %	380.87%	392.85%	291.05%	152.21%	138.72%	59.59%	100.00%	-
EY	1.53	1.48	2.00	3.82	4.19	9.76	5.81	-59.01%
YoY %	3.38%	-26.00%	-47.64%	-8.83%	-57.07%	67.99%	-	-
Horiz. %	26.33%	25.47%	34.42%	65.75%	72.12%	167.99%	100.00%	-
DY	1.50	1.42	1.61	2.68	2.68	5.84	3.65	-44.81%
YoY %	5.63%	-11.80%	-39.93%	0.00%	-54.11%	60.00%	-	-
Horiz. %	41.10%	38.90%	44.11%	73.42%	73.42%	160.00%	100.00%	-
P/NAPS	6.08	7.09	6.01	4.44	8.86	4.18	7.46	-12.78%
YoY %	-14.25%	17.97%	35.36%	-49.89%	111.96%	-43.97%	-	-
Horiz. %	81.50%	95.04%	80.56%	59.52%	118.77%	56.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos