[AWANTEC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -5.68%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,072 131,684 129,977 116,153 115,491 103,527 104,244 17.00%
PBT 11,531 17,280 22,408 22,472 22,429 16,786 16,035 -19.65%
Tax -2,483 -6,741 -7,743 -6,423 -5,408 -1,002 -76 911.23%
NP 9,048 10,539 14,665 16,049 17,021 15,784 15,959 -31.38%
-
NP to SH 8,884 10,458 14,748 16,132 17,104 15,948 15,959 -32.20%
-
Tax Rate 21.53% 39.01% 34.55% 28.58% 24.11% 5.97% 0.47% -
Total Cost 123,024 121,145 115,312 100,104 98,470 87,743 88,285 24.63%
-
Net Worth 161,510 163,591 166,738 167,754 169,545 171,336 172,013 -4.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,520 15,730 16,940 18,150 18,150 15,730 15,730 -5.17%
Div Payout % 163.44% 150.41% 114.86% 112.51% 106.12% 98.63% 98.57% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 161,510 163,591 166,738 167,754 169,545 171,336 172,013 -4.09%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.85% 8.00% 11.28% 13.82% 14.74% 15.25% 15.31% -
ROE 5.50% 6.39% 8.85% 9.62% 10.09% 9.31% 9.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.29 27.21 26.85 24.00 23.86 21.39 21.54 17.00%
EPS 1.84 2.16 3.05 3.33 3.53 3.30 3.30 -32.13%
DPS 3.00 3.25 3.50 3.75 3.75 3.25 3.25 -5.17%
NAPS 0.3337 0.338 0.3445 0.3466 0.3503 0.354 0.3554 -4.09%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.79 17.74 17.51 15.64 15.55 13.94 14.04 17.01%
EPS 1.20 1.41 1.99 2.17 2.30 2.15 2.15 -32.09%
DPS 1.96 2.12 2.28 2.44 2.44 2.12 2.12 -5.07%
NAPS 0.2175 0.2203 0.2246 0.2259 0.2283 0.2308 0.2317 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.06 2.25 1.98 2.95 2.97 1.85 2.60 -
P/RPS 7.55 8.27 7.37 12.29 12.45 8.65 12.07 -26.75%
P/EPS 112.23 104.13 64.98 88.51 84.04 56.14 78.85 26.39%
EY 0.89 0.96 1.54 1.13 1.19 1.78 1.27 -21.01%
DY 1.46 1.44 1.77 1.27 1.26 1.76 1.25 10.85%
P/NAPS 6.17 6.66 5.75 8.51 8.48 5.23 7.32 -10.72%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 -
Price 2.24 2.20 2.10 2.27 2.83 2.46 2.16 -
P/RPS 8.21 8.09 7.82 9.46 11.86 11.50 10.03 -12.44%
P/EPS 122.04 101.82 68.92 68.11 80.08 74.66 65.51 51.11%
EY 0.82 0.98 1.45 1.47 1.25 1.34 1.53 -33.89%
DY 1.34 1.48 1.67 1.65 1.33 1.32 1.50 -7.21%
P/NAPS 6.71 6.51 6.10 6.55 8.08 6.95 6.08 6.76%

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