[AWANTEC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.71%
YoY- 168.86%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,106 118,502 116,291 101,770 111,750 79,122 45,988 78.49%
PBT 36,636 38,033 38,244 31,217 34,412 23,056 12,984 99.05%
Tax 629 -591 -941 -871 -801 0 0 -
NP 37,265 37,442 37,303 30,346 33,611 23,056 12,984 101.31%
-
NP to SH 37,265 37,442 37,303 30,346 33,611 23,056 12,984 101.31%
-
Tax Rate -1.72% 1.55% 2.46% 2.79% 2.33% 0.00% 0.00% -
Total Cost 72,841 81,060 78,988 71,424 78,139 56,066 33,004 69.10%
-
Net Worth 79,703 75,988 70,222 73,406 66,628 63,352 1,135,539 -82.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,101 13,301 21,825 21,781 17,386 85 - -
Div Payout % 29.79% 35.53% 58.51% 71.78% 51.73% 0.37% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 79,703 75,988 70,222 73,406 66,628 63,352 1,135,539 -82.84%
NOSH 219,872 220,064 220,203 219,780 219,895 214,754 63,085 129.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 33.84% 31.60% 32.08% 29.82% 30.08% 29.14% 28.23% -
ROE 46.75% 49.27% 53.12% 41.34% 50.45% 36.39% 1.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.08 53.85 52.81 46.31 50.82 36.84 72.90 -22.05%
EPS 16.95 17.01 16.94 13.81 15.28 10.74 20.58 -12.08%
DPS 5.05 6.05 9.91 9.91 7.91 0.04 0.00 -
NAPS 0.3625 0.3453 0.3189 0.334 0.303 0.295 18.00 -92.50%
Adjusted Per Share Value based on latest NOSH - 219,780
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.94 15.00 14.72 12.88 14.15 10.02 5.82 78.54%
EPS 4.72 4.74 4.72 3.84 4.25 2.92 1.64 101.68%
DPS 1.41 1.68 2.76 2.76 2.20 0.01 0.00 -
NAPS 0.1009 0.0962 0.0889 0.0929 0.0843 0.0802 1.4374 -82.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.11 1.13 1.26 0.825 0.725 0.52 0.00 -
P/RPS 2.22 2.10 2.39 1.78 1.43 1.41 0.00 -
P/EPS 6.55 6.64 7.44 5.98 4.74 4.84 0.00 -
EY 15.27 15.06 13.44 16.74 21.08 20.65 0.00 -
DY 4.55 5.35 7.87 12.01 10.91 0.08 0.00 -
P/NAPS 3.06 3.27 3.95 2.47 2.39 1.76 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 - - -
Price 1.03 1.22 1.28 0.97 0.885 0.00 0.00 -
P/RPS 2.06 2.27 2.42 2.09 1.74 0.00 0.00 -
P/EPS 6.08 7.17 7.56 7.03 5.79 0.00 0.00 -
EY 16.45 13.95 13.23 14.23 17.27 0.00 0.00 -
DY 4.90 4.96 7.74 10.22 8.93 0.00 0.00 -
P/NAPS 2.84 3.53 4.01 2.90 2.92 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