[AWANTEC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.03%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 219,506 172,295 141,661 135,274 132,072 131,684 129,977 41.67%
PBT 37,978 21,278 13,537 11,301 11,531 17,280 22,408 42.01%
Tax -13,408 -3,487 -2,115 -2,073 -2,483 -6,741 -7,743 44.05%
NP 24,570 17,791 11,422 9,228 9,048 10,539 14,665 40.93%
-
NP to SH 17,938 15,013 11,173 9,064 8,884 10,458 14,748 13.90%
-
Tax Rate 35.30% 16.39% 15.62% 18.34% 21.53% 39.01% 34.55% -
Total Cost 194,936 154,504 130,239 126,046 123,024 121,145 115,312 41.77%
-
Net Worth 164,027 165,382 163,108 161,075 161,510 163,591 166,738 -1.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,310 14,520 15,730 14,520 14,520 15,730 16,940 -14.81%
Div Payout % 74.20% 96.72% 140.79% 160.19% 163.44% 150.41% 114.86% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 164,027 165,382 163,108 161,075 161,510 163,591 166,738 -1.08%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.19% 10.33% 8.06% 6.82% 6.85% 8.00% 11.28% -
ROE 10.94% 9.08% 6.85% 5.63% 5.50% 6.39% 8.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.35 35.60 29.27 27.95 27.29 27.21 26.85 41.69%
EPS 3.71 3.10 2.31 1.87 1.84 2.16 3.05 13.90%
DPS 2.75 3.00 3.25 3.00 3.00 3.25 3.50 -14.81%
NAPS 0.3389 0.3417 0.337 0.3328 0.3337 0.338 0.3445 -1.08%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.56 23.20 19.08 18.22 17.79 17.74 17.51 41.64%
EPS 2.42 2.02 1.50 1.22 1.20 1.41 1.99 13.89%
DPS 1.79 1.96 2.12 1.96 1.96 2.12 2.28 -14.85%
NAPS 0.2209 0.2227 0.2197 0.2169 0.2175 0.2203 0.2246 -1.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.52 1.79 2.08 2.31 2.06 2.25 1.98 -
P/RPS 3.35 5.03 7.11 8.27 7.55 8.27 7.37 -40.79%
P/EPS 41.01 57.71 90.10 123.35 112.23 104.13 64.98 -26.36%
EY 2.44 1.73 1.11 0.81 0.89 0.96 1.54 35.79%
DY 1.81 1.68 1.56 1.30 1.46 1.44 1.77 1.49%
P/NAPS 4.49 5.24 6.17 6.94 6.17 6.66 5.75 -15.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 1.67 1.21 1.75 2.35 2.24 2.20 2.10 -
P/RPS 3.68 3.40 5.98 8.41 8.21 8.09 7.82 -39.41%
P/EPS 45.06 39.01 75.81 125.49 122.04 101.82 68.92 -24.61%
EY 2.22 2.56 1.32 0.80 0.82 0.98 1.45 32.73%
DY 1.65 2.48 1.86 1.28 1.34 1.48 1.67 -0.79%
P/NAPS 4.93 3.54 5.19 7.06 6.71 6.51 6.10 -13.20%

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