[AWANTEC] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.38%
YoY- -41.08%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 196,772 143,141 121,549 88,653 118,628 114,498 105,497 10.93%
PBT 26,076 13,080 19,944 24,734 41,894 35,569 30,742 -2.70%
Tax -4,452 -3,113 -1,336 -101 -89 280 0 -
NP 21,624 9,966 18,608 24,633 41,805 35,849 30,742 -5.69%
-
NP to SH 18,138 9,966 18,826 24,633 41,805 35,849 30,742 -8.41%
-
Tax Rate 17.07% 23.80% 6.70% 0.41% 0.21% -0.79% 0.00% -
Total Cost 175,148 133,174 102,941 64,020 76,822 78,649 74,754 15.23%
-
Net Worth 165,382 163,591 171,336 172,062 91,487 75,974 27,571 34.75%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 14,520 14,520 17,746 23,812 26,403 205 4,984 19.48%
Div Payout % 80.05% 145.69% 94.26% 96.67% 63.16% 0.57% 16.21% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 165,382 163,591 171,336 172,062 91,487 75,974 27,571 34.75%
NOSH 484,000 484,000 484,000 484,000 220,028 220,024 93,461 31.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.99% 6.96% 15.31% 27.79% 35.24% 31.31% 29.14% -
ROE 10.97% 6.09% 10.99% 14.32% 45.70% 47.19% 111.50% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.66 29.57 25.11 18.32 53.91 52.04 112.88 -15.63%
EPS 3.75 2.05 3.89 5.09 19.00 16.29 32.89 -30.34%
DPS 3.00 3.00 3.67 4.92 12.00 0.09 5.33 -9.12%
NAPS 0.3417 0.338 0.354 0.3555 0.4158 0.3453 0.295 2.47%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.50 19.28 16.37 11.94 15.98 15.42 14.21 10.93%
EPS 2.44 1.34 2.54 3.32 5.63 4.83 4.14 -8.42%
DPS 1.96 1.96 2.39 3.21 3.56 0.03 0.67 19.57%
NAPS 0.2227 0.2203 0.2308 0.2317 0.1232 0.1023 0.0371 34.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.79 2.25 1.85 1.86 2.04 1.13 0.52 -
P/RPS 4.40 7.61 7.37 10.15 3.78 2.17 0.46 45.64%
P/EPS 47.76 109.26 47.56 36.55 10.74 6.94 1.58 76.40%
EY 2.09 0.92 2.10 2.74 9.31 14.42 63.26 -43.32%
DY 1.68 1.33 1.98 2.65 5.88 0.08 10.26 -26.01%
P/NAPS 5.24 6.66 5.23 5.23 4.91 3.27 1.76 19.92%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 26/11/14 20/11/13 14/11/12 15/11/11 -
Price 1.21 2.20 2.46 1.58 2.50 1.22 0.77 -
P/RPS 2.98 7.44 9.80 8.63 4.64 2.34 0.68 27.89%
P/EPS 32.29 106.84 63.24 31.04 13.16 7.49 2.34 54.81%
EY 3.10 0.94 1.58 3.22 7.60 13.36 42.72 -35.39%
DY 2.48 1.36 1.49 3.11 4.80 0.08 6.93 -15.72%
P/NAPS 3.54 6.51 6.95 4.44 6.01 3.53 2.61 5.20%

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