[AWANTEC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.25%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 131,684 129,977 116,153 115,491 103,527 104,244 98,291 21.46%
PBT 17,280 22,408 22,472 22,429 16,786 16,035 17,984 -2.61%
Tax -6,741 -7,743 -6,423 -5,408 -1,002 -76 -76 1872.69%
NP 10,539 14,665 16,049 17,021 15,784 15,959 17,908 -29.70%
-
NP to SH 10,458 14,748 16,132 17,104 15,948 15,959 17,908 -30.06%
-
Tax Rate 39.01% 34.55% 28.58% 24.11% 5.97% 0.47% 0.42% -
Total Cost 121,145 115,312 100,104 98,470 87,743 88,285 80,383 31.35%
-
Net Worth 163,591 166,738 167,754 169,545 171,336 172,013 170,561 -2.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 15,730 16,940 18,150 18,150 15,730 15,730 17,226 -5.86%
Div Payout % 150.41% 114.86% 112.51% 106.12% 98.63% 98.57% 96.20% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 163,591 166,738 167,754 169,545 171,336 172,013 170,561 -2.73%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.00% 11.28% 13.82% 14.74% 15.25% 15.31% 18.22% -
ROE 6.39% 8.85% 9.62% 10.09% 9.31% 9.28% 10.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.21 26.85 24.00 23.86 21.39 21.54 20.31 21.46%
EPS 2.16 3.05 3.33 3.53 3.30 3.30 3.70 -30.08%
DPS 3.25 3.50 3.75 3.75 3.25 3.25 3.56 -5.87%
NAPS 0.338 0.3445 0.3466 0.3503 0.354 0.3554 0.3524 -2.73%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.74 17.51 15.64 15.55 13.94 14.04 13.24 21.47%
EPS 1.41 1.99 2.17 2.30 2.15 2.15 2.41 -29.97%
DPS 2.12 2.28 2.44 2.44 2.12 2.12 2.32 -5.81%
NAPS 0.2203 0.2246 0.2259 0.2283 0.2308 0.2317 0.2297 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.25 1.98 2.95 2.97 1.85 2.60 2.60 -
P/RPS 8.27 7.37 12.29 12.45 8.65 12.07 12.80 -25.20%
P/EPS 104.13 64.98 88.51 84.04 56.14 78.85 70.27 29.88%
EY 0.96 1.54 1.13 1.19 1.78 1.27 1.42 -22.91%
DY 1.44 1.77 1.27 1.26 1.76 1.25 1.37 3.36%
P/NAPS 6.66 5.75 8.51 8.48 5.23 7.32 7.38 -6.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 27/05/15 -
Price 2.20 2.10 2.27 2.83 2.46 2.16 2.50 -
P/RPS 8.09 7.82 9.46 11.86 11.50 10.03 12.31 -24.35%
P/EPS 101.82 68.92 68.11 80.08 74.66 65.51 67.57 31.33%
EY 0.98 1.45 1.47 1.25 1.34 1.53 1.48 -23.97%
DY 1.48 1.67 1.65 1.33 1.32 1.50 1.42 2.78%
P/NAPS 6.51 6.10 6.55 8.08 6.95 6.08 7.09 -5.51%

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