[AWANTEC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -29.09%
YoY- -34.42%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 141,661 135,274 132,072 131,684 129,977 116,153 115,491 14.60%
PBT 13,537 11,301 11,531 17,280 22,408 22,472 22,429 -28.60%
Tax -2,115 -2,073 -2,483 -6,741 -7,743 -6,423 -5,408 -46.55%
NP 11,422 9,228 9,048 10,539 14,665 16,049 17,021 -23.36%
-
NP to SH 11,173 9,064 8,884 10,458 14,748 16,132 17,104 -24.73%
-
Tax Rate 15.62% 18.34% 21.53% 39.01% 34.55% 28.58% 24.11% -
Total Cost 130,239 126,046 123,024 121,145 115,312 100,104 98,470 20.51%
-
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,730 14,520 14,520 15,730 16,940 18,150 18,150 -9.10%
Div Payout % 140.79% 160.19% 163.44% 150.41% 114.86% 112.51% 106.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.06% 6.82% 6.85% 8.00% 11.28% 13.82% 14.74% -
ROE 6.85% 5.63% 5.50% 6.39% 8.85% 9.62% 10.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.27 27.95 27.29 27.21 26.85 24.00 23.86 14.60%
EPS 2.31 1.87 1.84 2.16 3.05 3.33 3.53 -24.64%
DPS 3.25 3.00 3.00 3.25 3.50 3.75 3.75 -9.10%
NAPS 0.337 0.3328 0.3337 0.338 0.3445 0.3466 0.3503 -2.54%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.08 18.22 17.79 17.74 17.51 15.64 15.55 14.62%
EPS 1.50 1.22 1.20 1.41 1.99 2.17 2.30 -24.81%
DPS 2.12 1.96 1.96 2.12 2.28 2.44 2.44 -8.95%
NAPS 0.2197 0.2169 0.2175 0.2203 0.2246 0.2259 0.2283 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.08 2.31 2.06 2.25 1.98 2.95 2.97 -
P/RPS 7.11 8.27 7.55 8.27 7.37 12.29 12.45 -31.18%
P/EPS 90.10 123.35 112.23 104.13 64.98 88.51 84.04 4.75%
EY 1.11 0.81 0.89 0.96 1.54 1.13 1.19 -4.53%
DY 1.56 1.30 1.46 1.44 1.77 1.27 1.26 15.31%
P/NAPS 6.17 6.94 6.17 6.66 5.75 8.51 8.48 -19.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 1.75 2.35 2.24 2.20 2.10 2.27 2.83 -
P/RPS 5.98 8.41 8.21 8.09 7.82 9.46 11.86 -36.67%
P/EPS 75.81 125.49 122.04 101.82 68.92 68.11 80.08 -3.59%
EY 1.32 0.80 0.82 0.98 1.45 1.47 1.25 3.70%
DY 1.86 1.28 1.34 1.48 1.67 1.65 1.33 25.08%
P/NAPS 5.19 7.06 6.71 6.51 6.10 6.55 8.08 -25.57%

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