[AWANTEC] QoQ TTM Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	115,491	103,527	104,244	98,291	78,854	96,902	115,582	-0.05%
YoY %	11.56%	-0.69%	6.06%	24.65%	-18.63%	-16.16%	-	-
Horiz. %	99.92%	89.57%	90.19%	85.04%	68.22%	83.84%	100.00%	-
PBT	22,429	16,786	16,035	17,984	20,378	29,323	36,613	-27.80%
YoY %	33.62%	4.68%	-10.84%	-11.75%	-30.51%	-19.91%	-	-
Horiz. %	61.26%	45.85%	43.80%	49.12%	55.66%	80.09%	100.00%	-
Tax	-5,408	-1,002	-76	-76	-76	-118	-109	1240.65%
YoY %	-439.72%	-1,218.42%	0.00%	0.00%	35.59%	-8.26%	-	-
Horiz. %	4,961.47%	919.27%	69.72%	69.72%	69.72%	108.26%	100.00%	-
NP	17,021	15,784	15,959	17,908	20,302	29,205	36,504	-39.78%
YoY %	7.84%	-1.10%	-10.88%	-11.79%	-30.48%	-20.00%	-	-
Horiz. %	46.63%	43.24%	43.72%	49.06%	55.62%	80.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,104	15,948	15,959	17,908	20,302	29,213	36,512	-39.59%
YoY %	7.25%	-0.07%	-10.88%	-11.79%	-30.50%	-19.99%	-	-
Horiz. %	46.84%	43.68%	43.71%	49.05%	55.60%	80.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	5.97%	0.47%	0.42%	0.37%	0.40%	0.30%	-
YoY %	303.85%	1,170.21%	11.90%	13.51%	-7.50%	33.33%	-	-
Horiz. %	8,036.67%	1,990.00%	156.67%	140.00%	123.33%	133.33%	100.00%	-
Total Cost	98,470	87,743	88,285	80,383	58,552	67,697	79,078	15.69%
YoY %	12.23%	-0.61%	9.83%	37.28%	-13.51%	-14.39%	-	-
Horiz. %	124.52%	110.96%	111.64%	101.65%	74.04%	85.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,309	43.66%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.02%	-	-
Horiz. %	172.46%	174.28%	174.97%	173.49%	171.92%	175.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	18,150	15,730	15,730	17,226	16,346	20,528	23,381	-15.49%
YoY %	15.38%	0.00%	-8.68%	5.38%	-20.37%	-12.20%	-	-
Horiz. %	77.63%	67.28%	67.28%	73.68%	69.91%	87.80%	100.00%	-
Div Payout %	106.12%	98.63%	98.57%	96.20%	80.52%	70.27%	64.04%	-
YoY %	7.59%	0.06%	2.46%	19.47%	14.59%	9.73%	-	-
Horiz. %	165.71%	154.01%	153.92%	150.22%	125.73%	109.73%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,309	43.66%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.02%	-	-
Horiz. %	172.46%	174.28%	174.97%	173.49%	171.92%	175.02%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	440,062	6.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.98%	-	-
Horiz. %	109.98%	109.98%	109.98%	109.98%	109.98%	109.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	14.74%	15.25%	15.31%	18.22%	25.75%	30.14%	31.58%	-
YoY %	-3.34%	-0.39%	-15.97%	-29.24%	-14.57%	-4.56%	-	-
Horiz. %	46.68%	48.29%	48.48%	57.69%	81.54%	95.44%	100.00%	-
ROE	10.09%	9.31%	9.28%	10.50%	12.01%	16.98%	37.14%	-
YoY %	8.38%	0.32%	-11.62%	-12.57%	-29.27%	-54.28%	-	-
Horiz. %	27.17%	25.07%	24.99%	28.27%	32.34%	45.72%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	23.86	21.39	21.54	20.31	16.29	20.02	26.26	-6.17%
YoY %	11.55%	-0.70%	6.06%	24.68%	-18.63%	-23.76%	-	-
Horiz. %	90.86%	81.45%	82.03%	77.34%	62.03%	76.24%	100.00%	-
EPS	3.53	3.30	3.30	3.70	4.19	6.04	8.30	-43.35%
YoY %	6.97%	0.00%	-10.81%	-11.69%	-30.63%	-27.23%	-	-
Horiz. %	42.53%	39.76%	39.76%	44.58%	50.48%	72.77%	100.00%	-
DPS	3.75	3.25	3.25	3.56	3.38	4.24	5.31	-20.64%
YoY %	15.38%	0.00%	-8.71%	5.33%	-20.28%	-20.15%	-	-
Horiz. %	70.62%	61.21%	61.21%	67.04%	63.65%	79.85%	100.00%	-
NAPS	0.3503	0.354	0.3554	0.3524	0.3492	0.3555	0.2234	34.85%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	59.13%	-	-
Horiz. %	156.80%	158.46%	159.09%	157.74%	156.31%	159.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	14.62	13.10	13.20	12.44	9.98	12.27	14.63	-0.04%
YoY %	11.60%	-0.76%	6.11%	24.65%	-18.66%	-16.13%	-	-
Horiz. %	99.93%	89.54%	90.23%	85.03%	68.22%	83.87%	100.00%	-
EPS	2.17	2.02	2.02	2.27	2.57	3.70	4.62	-39.49%
YoY %	7.43%	0.00%	-11.01%	-11.67%	-30.54%	-19.91%	-	-
Horiz. %	46.97%	43.72%	43.72%	49.13%	55.63%	80.09%	100.00%	-
DPS	2.30	1.99	1.99	2.18	2.07	2.60	2.96	-15.44%
YoY %	15.58%	0.00%	-8.72%	5.31%	-20.38%	-12.16%	-	-
Horiz. %	77.70%	67.23%	67.23%	73.65%	69.93%	87.84%	100.00%	-
NAPS	0.2146	0.2169	0.2177	0.2159	0.2139	0.2178	0.1244	43.69%
YoY %	-1.06%	-0.37%	0.83%	0.94%	-1.79%	75.08%	-	-
Horiz. %	172.51%	174.36%	175.00%	173.55%	171.95%	175.08%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.97	1.85	2.60	2.60	1.44	1.86	1.90	-
P/RPS	12.45	8.65	12.07	12.80	8.84	9.29	7.23	43.52%
YoY %	43.93%	-28.33%	-5.70%	44.80%	-4.84%	28.49%	-	-
Horiz. %	172.20%	119.64%	166.94%	177.04%	122.27%	128.49%	100.00%	-
P/EPS	84.04	56.14	78.85	70.27	34.33	30.82	22.90	137.35%
YoY %	49.70%	-28.80%	12.21%	104.69%	11.39%	34.59%	-	-
Horiz. %	366.99%	245.15%	344.32%	306.86%	149.91%	134.59%	100.00%	-
EY	1.19	1.78	1.27	1.42	2.91	3.25	4.37	-57.88%
YoY %	-33.15%	40.16%	-10.56%	-51.20%	-10.46%	-25.63%	-	-
Horiz. %	27.23%	40.73%	29.06%	32.49%	66.59%	74.37%	100.00%	-
DY	1.26	1.76	1.25	1.37	2.35	2.28	2.80	-41.19%
YoY %	-28.41%	40.80%	-8.76%	-41.70%	3.07%	-18.57%	-	-
Horiz. %	45.00%	62.86%	44.64%	48.93%	83.93%	81.43%	100.00%	-
P/NAPS	8.48	5.23	7.32	7.38	4.12	5.23	8.50	-0.15%
YoY %	62.14%	-28.55%	-0.81%	79.13%	-21.22%	-38.47%	-	-
Horiz. %	99.76%	61.53%	86.12%	86.82%	48.47%	61.53%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	25/11/15	20/08/15	27/05/15	25/02/15	26/11/14	27/08/14	-
Price	2.83	2.46	2.16	2.50	2.10	1.58	1.98	-
P/RPS	11.86	11.50	10.03	12.31	12.89	7.89	7.54	35.14%
YoY %	3.13%	14.66%	-18.52%	-4.50%	63.37%	4.64%	-	-
Horiz. %	157.29%	152.52%	133.02%	163.26%	170.95%	104.64%	100.00%	-
P/EPS	80.08	74.66	65.51	67.57	50.06	26.18	23.86	123.67%
YoY %	7.26%	13.97%	-3.05%	34.98%	91.21%	9.72%	-	-
Horiz. %	335.62%	312.91%	274.56%	283.19%	209.81%	109.72%	100.00%	-
EY	1.25	1.34	1.53	1.48	2.00	3.82	4.19	-55.25%
YoY %	-6.72%	-12.42%	3.38%	-26.00%	-47.64%	-8.83%	-	-
Horiz. %	29.83%	31.98%	36.52%	35.32%	47.73%	91.17%	100.00%	-
DY	1.33	1.32	1.50	1.42	1.61	2.68	2.68	-37.23%
YoY %	0.76%	-12.00%	5.63%	-11.80%	-39.93%	0.00%	-	-
Horiz. %	49.63%	49.25%	55.97%	52.99%	60.07%	100.00%	100.00%	-
P/NAPS	8.08	6.95	6.08	7.09	6.01	4.44	8.86	-5.94%
YoY %	16.26%	14.31%	-14.25%	17.97%	35.36%	-49.89%	-	-
Horiz. %	91.20%	78.44%	68.62%	80.02%	67.83%	50.11%	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