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

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.47%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 113,203 113,018 109,241 110,106 118,502 116,291 101,770 7.34%
PBT 41,380 38,843 37,547 36,636 38,033 38,244 31,217 20.64%
Tax 352 769 699 629 -591 -941 -871 -
NP 41,732 39,612 38,246 37,265 37,442 37,303 30,346 23.64%
-
NP to SH 41,732 39,612 38,246 37,265 37,442 37,303 30,346 23.64%
-
Tax Rate -0.85% -1.98% -1.86% -1.72% 1.55% 2.46% 2.79% -
Total Cost 71,471 73,406 70,995 72,841 81,060 78,988 71,424 0.04%
-
Net Worth 91,394 85,885 81,225 79,703 75,988 70,222 73,406 15.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,398 18,771 12,209 11,101 13,301 21,825 21,781 13.66%
Div Payout % 63.26% 47.39% 31.92% 29.79% 35.53% 58.51% 71.78% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,394 85,885 81,225 79,703 75,988 70,222 73,406 15.71%
NOSH 219,803 220,219 220,122 219,872 220,064 220,203 219,780 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.86% 35.05% 35.01% 33.84% 31.60% 32.08% 29.82% -
ROE 45.66% 46.12% 47.09% 46.75% 49.27% 53.12% 41.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.50 51.32 49.63 50.08 53.85 52.81 46.31 7.33%
EPS 18.99 17.99 17.37 16.95 17.01 16.94 13.81 23.63%
DPS 12.00 8.53 5.55 5.05 6.05 9.91 9.91 13.59%
NAPS 0.4158 0.39 0.369 0.3625 0.3453 0.3189 0.334 15.70%
Adjusted Per Share Value based on latest NOSH - 219,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.25 15.22 14.71 14.83 15.96 15.66 13.71 7.34%
EPS 5.62 5.33 5.15 5.02 5.04 5.02 4.09 23.57%
DPS 3.56 2.53 1.64 1.50 1.79 2.94 2.93 13.85%
NAPS 0.1231 0.1157 0.1094 0.1073 0.1023 0.0946 0.0989 15.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 10.74 10.34 7.08 6.55 6.64 7.44 5.98 47.70%
EY 9.31 9.67 14.13 15.27 15.06 13.44 16.74 -32.34%
DY 5.88 4.59 4.51 4.55 5.35 7.87 12.01 -37.85%
P/NAPS 4.91 4.77 3.33 3.06 3.27 3.95 2.47 58.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 13.17 9.95 10.42 6.08 7.17 7.56 7.03 51.91%
EY 7.59 10.05 9.60 16.45 13.95 13.23 14.23 -34.20%
DY 4.80 4.77 3.07 4.90 4.96 7.74 10.22 -39.55%
P/NAPS 6.01 4.59 4.91 2.84 3.53 4.01 2.90 62.47%

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