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

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	113,203	113,018	109,241	110,106	118,502	116,291	101,770	7.34%
YoY %	0.16%	3.46%	-0.79%	-7.09%	1.90%	14.27%	-	-
Horiz. %	111.23%	111.05%	107.34%	108.19%	116.44%	114.27%	100.00%	-
PBT	41,380	38,843	37,547	36,636	38,033	38,244	31,217	20.64%
YoY %	6.53%	3.45%	2.49%	-3.67%	-0.55%	22.51%	-	-
Horiz. %	132.56%	124.43%	120.28%	117.36%	121.83%	122.51%	100.00%	-
Tax	352	769	699	629	-591	-941	-871	-
YoY %	-54.23%	10.01%	11.13%	206.43%	37.19%	-8.04%	-	-
Horiz. %	-40.41%	-88.29%	-80.25%	-72.22%	67.85%	108.04%	100.00%	-
NP	41,732	39,612	38,246	37,265	37,442	37,303	30,346	23.64%
YoY %	5.35%	3.57%	2.63%	-0.47%	0.37%	22.93%	-	-
Horiz. %	137.52%	130.53%	126.03%	122.80%	123.38%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,732	39,612	38,246	37,265	37,442	37,303	30,346	23.64%
YoY %	5.35%	3.57%	2.63%	-0.47%	0.37%	22.93%	-	-
Horiz. %	137.52%	130.53%	126.03%	122.80%	123.38%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.85%	-1.98%	-1.86%	-1.72%	1.55%	2.46%	2.79%	-
YoY %	57.07%	-6.45%	-8.14%	-210.97%	-36.99%	-11.83%	-	-
Horiz. %	-30.47%	-70.97%	-66.67%	-61.65%	55.56%	88.17%	100.00%	-
Total Cost	71,471	73,406	70,995	72,841	81,060	78,988	71,424	0.04%
YoY %	-2.64%	3.40%	-2.53%	-10.14%	2.62%	10.59%	-	-
Horiz. %	100.07%	102.77%	99.40%	101.98%	113.49%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,394	85,885	81,225	79,703	75,988	70,222	73,406	15.71%
YoY %	6.41%	5.74%	1.91%	4.89%	8.21%	-4.34%	-	-
Horiz. %	124.50%	117.00%	110.65%	108.58%	103.52%	95.66%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	26,398	18,771	12,209	11,101	13,301	21,825	21,781	13.66%
YoY %	40.63%	53.75%	9.98%	-16.54%	-39.06%	0.20%	-	-
Horiz. %	121.20%	86.18%	56.05%	50.97%	61.07%	100.20%	100.00%	-
Div Payout %	63.26%	47.39%	31.92%	29.79%	35.53%	58.51%	71.78%	-
YoY %	33.49%	48.46%	7.15%	-16.16%	-39.28%	-18.49%	-	-
Horiz. %	88.13%	66.02%	44.47%	41.50%	49.50%	81.51%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	91,394	85,885	81,225	79,703	75,988	70,222	73,406	15.71%
YoY %	6.41%	5.74%	1.91%	4.89%	8.21%	-4.34%	-	-
Horiz. %	124.50%	117.00%	110.65%	108.58%	103.52%	95.66%	100.00%	-
NOSH	219,803	220,219	220,122	219,872	220,064	220,203	219,780	0.00%
YoY %	-0.19%	0.04%	0.11%	-0.09%	-0.06%	0.19%	-	-
Horiz. %	100.01%	100.20%	100.16%	100.04%	100.13%	100.19%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	36.86%	35.05%	35.01%	33.84%	31.60%	32.08%	29.82%	-
YoY %	5.16%	0.11%	3.46%	7.09%	-1.50%	7.58%	-	-
Horiz. %	123.61%	117.54%	117.40%	113.48%	105.97%	107.58%	100.00%	-
ROE	45.66%	46.12%	47.09%	46.75%	49.27%	53.12%	41.34%	-
YoY %	-1.00%	-2.06%	0.73%	-5.11%	-7.25%	28.50%	-	-
Horiz. %	110.45%	111.56%	113.91%	113.09%	119.18%	128.50%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	51.50	51.32	49.63	50.08	53.85	52.81	46.31	7.33%
YoY %	0.35%	3.41%	-0.90%	-7.00%	1.97%	14.04%	-	-
Horiz. %	111.21%	110.82%	107.17%	108.14%	116.28%	114.04%	100.00%	-
EPS	18.99	17.99	17.37	16.95	17.01	16.94	13.81	23.63%
YoY %	5.56%	3.57%	2.48%	-0.35%	0.41%	22.66%	-	-
Horiz. %	137.51%	130.27%	125.78%	122.74%	123.17%	122.66%	100.00%	-
DPS	12.00	8.53	5.55	5.05	6.05	9.91	9.91	13.59%
YoY %	40.68%	53.69%	9.90%	-16.53%	-38.95%	0.00%	-	-
Horiz. %	121.09%	86.07%	56.00%	50.96%	61.05%	100.00%	100.00%	-
NAPS	0.4158	0.39	0.369	0.3625	0.3453	0.3189	0.334	15.70%
YoY %	6.62%	5.69%	1.79%	4.98%	8.28%	-4.52%	-	-
Horiz. %	124.49%	116.77%	110.48%	108.53%	103.38%	95.48%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 219,872
RPS	14.33	14.31	13.83	13.94	15.00	14.72	12.88	7.36%
YoY %	0.14%	3.47%	-0.79%	-7.07%	1.90%	14.29%	-	-
Horiz. %	111.26%	111.10%	107.38%	108.23%	116.46%	114.29%	100.00%	-
EPS	5.28	5.01	4.84	4.72	4.74	4.72	3.84	23.62%
YoY %	5.39%	3.51%	2.54%	-0.42%	0.42%	22.92%	-	-
Horiz. %	137.50%	130.47%	126.04%	122.92%	123.44%	122.92%	100.00%	-
DPS	3.34	2.38	1.55	1.41	1.68	2.76	2.76	13.54%
YoY %	40.34%	53.55%	9.93%	-16.07%	-39.13%	0.00%	-	-
Horiz. %	121.01%	86.23%	56.16%	51.09%	60.87%	100.00%	100.00%	-
NAPS	0.1157	0.1087	0.1028	0.1009	0.0962	0.0889	0.0929	15.74%
YoY %	6.44%	5.74%	1.88%	4.89%	8.21%	-4.31%	-	-
Horiz. %	124.54%	117.01%	110.66%	108.61%	103.55%	95.69%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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	3.96	3.62	2.48	2.22	2.10	2.39	1.78	70.33%
YoY %	9.39%	45.97%	11.71%	5.71%	-12.13%	34.27%	-	-
Horiz. %	222.47%	203.37%	139.33%	124.72%	117.98%	134.27%	100.00%	-
P/EPS	10.74	10.34	7.08	6.55	6.64	7.44	5.98	47.70%
YoY %	3.87%	46.05%	8.09%	-1.36%	-10.75%	24.41%	-	-
Horiz. %	179.60%	172.91%	118.39%	109.53%	111.04%	124.41%	100.00%	-
EY	9.31	9.67	14.13	15.27	15.06	13.44	16.74	-32.34%
YoY %	-3.72%	-31.56%	-7.47%	1.39%	12.05%	-19.71%	-	-
Horiz. %	55.62%	57.77%	84.41%	91.22%	89.96%	80.29%	100.00%	-
DY	5.88	4.59	4.51	4.55	5.35	7.87	12.01	-37.85%
YoY %	28.10%	1.77%	-0.88%	-14.95%	-32.02%	-34.47%	-	-
Horiz. %	48.96%	38.22%	37.55%	37.89%	44.55%	65.53%	100.00%	-
P/NAPS	4.91	4.77	3.33	3.06	3.27	3.95	2.47	58.03%
YoY %	2.94%	43.24%	8.82%	-6.42%	-17.22%	59.92%	-	-
Horiz. %	198.79%	193.12%	134.82%	123.89%	132.39%	159.92%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
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	4.85	3.49	3.65	2.06	2.27	2.42	2.09	75.18%
YoY %	38.97%	-4.38%	77.18%	-9.25%	-6.20%	15.79%	-	-
Horiz. %	232.06%	166.99%	174.64%	98.56%	108.61%	115.79%	100.00%	-
P/EPS	13.17	9.95	10.42	6.08	7.17	7.56	7.03	51.91%
YoY %	32.36%	-4.51%	71.38%	-15.20%	-5.16%	7.54%	-	-
Horiz. %	187.34%	141.54%	148.22%	86.49%	101.99%	107.54%	100.00%	-
EY	7.59	10.05	9.60	16.45	13.95	13.23	14.23	-34.20%
YoY %	-24.48%	4.69%	-41.64%	17.92%	5.44%	-7.03%	-	-
Horiz. %	53.34%	70.63%	67.46%	115.60%	98.03%	92.97%	100.00%	-
DY	4.80	4.77	3.07	4.90	4.96	7.74	10.22	-39.55%
YoY %	0.63%	55.37%	-37.35%	-1.21%	-35.92%	-24.27%	-	-
Horiz. %	46.97%	46.67%	30.04%	47.95%	48.53%	75.73%	100.00%	-
P/NAPS	6.01	4.59	4.91	2.84	3.53	4.01	2.90	62.47%
YoY %	30.94%	-6.52%	72.89%	-19.55%	-11.97%	38.28%	-	-
Horiz. %	207.24%	158.28%	169.31%	97.93%	121.72%	138.28%	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