[AWANTEC] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 219,506 132,072 115,490 78,854 119,383 110,106 111,751 11.89%
PBT 37,978 11,531 22,428 20,378 42,193 36,636 34,412 1.65%
Tax -13,408 -2,483 -5,408 -76 -109 629 -801 59.87%
NP 24,570 9,048 17,020 20,302 42,084 37,265 33,611 -5.08%
-
NP to SH 18,208 8,884 17,103 20,302 42,092 37,265 33,611 -9.70%
-
Tax Rate 35.30% 21.53% 24.11% 0.37% 0.26% -1.72% 2.33% -
Total Cost 194,936 123,024 98,470 58,552 77,299 72,841 78,140 16.44%
-
Net Worth 164,027 161,510 169,545 169,012 96,989 79,790 62,981 17.27%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,310 14,520 18,150 20,279 26,403 22,011 16,628 -3.63%
Div Payout % 73.10% 163.44% 106.12% 99.89% 62.73% 59.07% 49.47% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 164,027 161,510 169,545 169,012 96,989 79,790 62,981 17.27%
NOSH 484,000 484,000 484,000 484,000 220,031 220,112 207,860 15.11%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.19% 6.85% 14.74% 25.75% 35.25% 33.84% 30.08% -
ROE 11.10% 5.50% 10.09% 12.01% 43.40% 46.70% 53.37% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.35 27.29 23.86 16.29 54.26 50.02 53.76 -2.79%
EPS 3.76 1.84 3.53 4.19 19.13 16.93 16.17 -21.56%
DPS 2.75 3.00 3.75 4.19 12.00 10.00 8.00 -16.28%
NAPS 0.3389 0.3337 0.3503 0.3492 0.4408 0.3625 0.303 1.88%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.56 17.79 15.55 10.62 16.08 14.83 15.05 11.89%
EPS 2.45 1.20 2.30 2.73 5.67 5.02 4.53 -9.72%
DPS 1.79 1.96 2.44 2.73 3.56 2.96 2.24 -3.66%
NAPS 0.2209 0.2175 0.2283 0.2276 0.1306 0.1075 0.0848 17.28%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.52 2.06 2.97 1.44 2.88 1.11 0.725 -
P/RPS 3.35 7.55 12.45 8.84 5.31 2.22 1.35 16.33%
P/EPS 40.40 112.23 84.05 34.33 15.05 6.56 4.48 44.22%
EY 2.47 0.89 1.19 2.91 6.64 15.25 22.30 -30.67%
DY 1.81 1.46 1.26 2.91 4.17 9.01 11.03 -25.98%
P/NAPS 4.49 6.17 8.48 4.12 6.53 3.06 2.39 11.07%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 25/02/16 25/02/15 20/02/14 20/02/13 19/04/12 -
Price 1.67 2.24 2.83 2.10 3.29 1.03 0.885 -
P/RPS 3.68 8.21 11.86 12.89 6.06 2.06 1.65 14.28%
P/EPS 44.39 122.04 80.09 50.06 17.20 6.08 5.47 41.71%
EY 2.25 0.82 1.25 2.00 5.81 16.44 18.27 -29.44%
DY 1.65 1.34 1.33 2.00 3.65 9.71 9.04 -24.66%
P/NAPS 4.93 6.71 8.08 6.01 7.46 2.84 2.92 9.11%

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