[AWANTEC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 118,502 116,291 101,770 111,750 79,122 45,988 37,042 116.65%
PBT 38,033 38,244 31,217 34,412 23,056 12,984 11,287 124.26%
Tax -591 -941 -871 -801 0 0 0 -
NP 37,442 37,303 30,346 33,611 23,056 12,984 11,287 121.94%
-
NP to SH 37,442 37,303 30,346 33,611 23,056 12,984 11,287 121.94%
-
Tax Rate 1.55% 2.46% 2.79% 2.33% 0.00% 0.00% 0.00% -
Total Cost 81,060 78,988 71,424 78,139 56,066 33,004 25,755 114.31%
-
Net Worth 75,988 70,222 73,406 66,628 63,352 1,135,539 42,296 47.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,301 21,825 21,781 17,386 85 - - -
Div Payout % 35.53% 58.51% 71.78% 51.73% 0.37% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 75,988 70,222 73,406 66,628 63,352 1,135,539 42,296 47.62%
NOSH 220,064 220,203 219,780 219,895 214,754 63,085 198,017 7.27%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.60% 32.08% 29.82% 30.08% 29.14% 28.23% 30.47% -
ROE 49.27% 53.12% 41.34% 50.45% 36.39% 1.14% 26.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.85 52.81 46.31 50.82 36.84 72.90 18.71 101.94%
EPS 17.01 16.94 13.81 15.28 10.74 20.58 5.70 106.86%
DPS 6.05 9.91 9.91 7.91 0.04 0.00 0.00 -
NAPS 0.3453 0.3189 0.334 0.303 0.295 18.00 0.2136 37.62%
Adjusted Per Share Value based on latest NOSH - 219,895
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.96 15.66 13.71 15.05 10.66 6.19 4.99 116.62%
EPS 5.04 5.02 4.09 4.53 3.11 1.75 1.52 121.87%
DPS 1.79 2.94 2.93 2.34 0.01 0.00 0.00 -
NAPS 0.1023 0.0946 0.0989 0.0897 0.0853 1.5293 0.057 47.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.13 1.26 0.825 0.725 0.52 0.00 0.00 -
P/RPS 2.10 2.39 1.78 1.43 1.41 0.00 0.00 -
P/EPS 6.64 7.44 5.98 4.74 4.84 0.00 0.00 -
EY 15.06 13.44 16.74 21.08 20.65 0.00 0.00 -
DY 5.35 7.87 12.01 10.91 0.08 0.00 0.00 -
P/NAPS 3.27 3.95 2.47 2.39 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 14/08/12 28/05/12 19/04/12 - - - -
Price 1.22 1.28 0.97 0.885 0.00 0.00 0.00 -
P/RPS 2.27 2.42 2.09 1.74 0.00 0.00 0.00 -
P/EPS 7.17 7.56 7.03 5.79 0.00 0.00 0.00 -
EY 13.95 13.23 14.23 17.27 0.00 0.00 0.00 -
DY 4.96 7.74 10.22 8.93 0.00 0.00 0.00 -
P/NAPS 3.53 4.01 2.90 2.92 0.00 0.00 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