[AWANTEC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.18%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,854 96,902 115,582 113,779 119,383 113,203 113,018 -21.28%
PBT 20,378 29,323 36,613 39,592 42,193 41,380 38,843 -34.87%
Tax -76 -118 -109 -109 -109 352 769 -
NP 20,302 29,205 36,504 39,483 42,084 41,732 39,612 -35.87%
-
NP to SH 20,302 29,213 36,512 39,491 42,092 41,732 39,612 -35.87%
-
Tax Rate 0.37% 0.40% 0.30% 0.28% 0.26% -0.85% -1.98% -
Total Cost 58,552 67,697 79,078 74,296 77,299 71,471 73,406 -13.95%
-
Net Worth 169,012 172,062 98,309 96,755 96,994 91,394 85,885 56.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,346 20,528 23,381 23,650 26,404 26,398 18,771 -8.78%
Div Payout % 80.52% 70.27% 64.04% 59.89% 62.73% 63.26% 47.39% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 169,012 172,062 98,309 96,755 96,994 91,394 85,885 56.84%
NOSH 484,000 484,000 440,062 219,999 220,040 219,803 220,219 68.79%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.75% 30.14% 31.58% 34.70% 35.25% 36.86% 35.05% -
ROE 12.01% 16.98% 37.14% 40.82% 43.40% 45.66% 46.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.29 20.02 26.26 51.72 54.25 51.50 51.32 -53.37%
EPS 4.19 6.04 8.30 17.95 19.13 18.99 17.99 -62.04%
DPS 3.38 4.24 5.31 10.75 12.00 12.00 8.53 -45.96%
NAPS 0.3492 0.3555 0.2234 0.4398 0.4408 0.4158 0.39 -7.08%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.62 13.05 15.57 15.32 16.08 15.25 15.22 -21.27%
EPS 2.73 3.93 4.92 5.32 5.67 5.62 5.33 -35.90%
DPS 2.20 2.76 3.15 3.19 3.56 3.56 2.53 -8.87%
NAPS 0.2276 0.2317 0.1324 0.1303 0.1306 0.1231 0.1157 56.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.44 1.86 1.90 3.75 2.88 2.04 1.86 -
P/RPS 8.84 9.29 7.23 7.25 5.31 3.96 3.62 81.04%
P/EPS 34.33 30.82 22.90 20.89 15.06 10.74 10.34 122.06%
EY 2.91 3.25 4.37 4.79 6.64 9.31 9.67 -54.99%
DY 2.35 2.28 2.80 2.87 4.17 5.88 4.59 -35.92%
P/NAPS 4.12 5.23 8.50 8.53 6.53 4.91 4.77 -9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 -
Price 2.10 1.58 1.98 1.84 3.29 2.50 1.79 -
P/RPS 12.89 7.89 7.54 3.56 6.06 4.85 3.49 138.36%
P/EPS 50.06 26.18 23.86 10.25 17.20 13.17 9.95 192.75%
EY 2.00 3.82 4.19 9.76 5.81 7.59 10.05 -65.81%
DY 1.61 2.68 2.68 5.84 3.65 4.80 4.77 -51.42%
P/NAPS 6.01 4.44 8.86 4.18 7.46 6.01 4.59 19.62%

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