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

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	196,772	143,141	121,549	88,653	118,628	114,498	105,497	10.93%
YoY %	37.47%	17.76%	37.11%	-25.27%	3.61%	8.53%	-	-
Horiz. %	186.52%	135.68%	115.22%	84.03%	112.45%	108.53%	100.00%	-
PBT	26,076	13,080	19,944	24,734	41,894	35,569	30,742	-2.70%
YoY %	99.36%	-34.42%	-19.37%	-40.96%	17.78%	15.70%	-	-
Horiz. %	84.82%	42.55%	64.88%	80.46%	136.28%	115.70%	100.00%	-
Tax	-4,452	-3,113	-1,336	-101	-89	280	0	-
YoY %	-43.01%	-133.01%	-1,222.77%	-13.48%	-131.79%	0.00%	-	-
Horiz. %	-1,590.00%	-1,111.79%	-477.14%	-36.07%	-31.79%	100.00%	-	-
NP	21,624	9,966	18,608	24,633	41,805	35,849	30,742	-5.69%
YoY %	116.98%	-46.44%	-24.46%	-41.08%	16.61%	16.61%	-	-
Horiz. %	70.34%	32.42%	60.53%	80.13%	135.99%	116.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,138	9,966	18,826	24,633	41,805	35,849	30,742	-8.41%
YoY %	82.00%	-47.06%	-23.57%	-41.08%	16.61%	16.61%	-	-
Horiz. %	59.00%	32.42%	61.24%	80.13%	135.99%	116.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.07%	23.80%	6.70%	0.41%	0.21%	-0.79%	0.00%	-
YoY %	-28.28%	255.22%	1,534.15%	95.24%	126.58%	0.00%	-	-
Horiz. %	-2,160.76%	-3,012.66%	-848.10%	-51.90%	-26.58%	100.00%	-	-
Total Cost	175,148	133,174	102,941	64,020	76,822	78,649	74,754	15.23%
YoY %	31.52%	29.37%	60.80%	-16.66%	-2.32%	5.21%	-	-
Horiz. %	234.30%	178.15%	137.71%	85.64%	102.77%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,382	163,591	171,336	172,062	91,487	75,974	27,571	34.75%
YoY %	1.09%	-4.52%	-0.42%	88.07%	20.42%	175.56%	-	-
Horiz. %	599.84%	593.34%	621.44%	624.07%	331.82%	275.56%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	14,520	14,520	17,746	23,812	26,403	205	4,984	19.48%
YoY %	0.00%	-18.18%	-25.47%	-9.81%	12,779.51%	-95.89%	-	-
Horiz. %	291.33%	291.33%	356.06%	477.77%	529.76%	4.11%	100.00%	-
Div Payout %	80.05%	145.69%	94.26%	96.67%	63.16%	0.57%	16.21%	-
YoY %	-45.05%	54.56%	-2.49%	53.06%	10,980.70%	-96.48%	-	-
Horiz. %	493.83%	898.77%	581.49%	596.36%	389.64%	3.52%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	165,382	163,591	171,336	172,062	91,487	75,974	27,571	34.75%
YoY %	1.09%	-4.52%	-0.42%	88.07%	20.42%	175.56%	-	-
Horiz. %	599.84%	593.34%	621.44%	624.07%	331.82%	275.56%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	220,028	220,024	93,461	31.50%
YoY %	0.00%	0.00%	0.00%	119.97%	0.00%	135.42%	-	-
Horiz. %	517.86%	517.86%	517.86%	517.86%	235.42%	235.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.99%	6.96%	15.31%	27.79%	35.24%	31.31%	29.14%	-
YoY %	57.90%	-54.54%	-44.91%	-21.14%	12.55%	7.45%	-	-
Horiz. %	37.71%	23.88%	52.54%	95.37%	120.93%	107.45%	100.00%	-
ROE	10.97%	6.09%	10.99%	14.32%	45.70%	47.19%	111.50%	-
YoY %	80.13%	-44.59%	-23.25%	-68.67%	-3.16%	-57.68%	-	-
Horiz. %	9.84%	5.46%	9.86%	12.84%	40.99%	42.32%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	40.66	29.57	25.11	18.32	53.91	52.04	112.88	-15.63%
YoY %	37.50%	17.76%	37.06%	-66.02%	3.59%	-53.90%	-	-
Horiz. %	36.02%	26.20%	22.24%	16.23%	47.76%	46.10%	100.00%	-
EPS	3.75	2.05	3.89	5.09	19.00	16.29	32.89	-30.34%
YoY %	82.93%	-47.30%	-23.58%	-73.21%	16.64%	-50.47%	-	-
Horiz. %	11.40%	6.23%	11.83%	15.48%	57.77%	49.53%	100.00%	-
DPS	3.00	3.00	3.67	4.92	12.00	0.09	5.33	-9.12%
YoY %	0.00%	-18.26%	-25.41%	-59.00%	13,233.33%	-98.31%	-	-
Horiz. %	56.29%	56.29%	68.86%	92.31%	225.14%	1.69%	100.00%	-
NAPS	0.3417	0.338	0.354	0.3555	0.4158	0.3453	0.295	2.47%
YoY %	1.09%	-4.52%	-0.42%	-14.50%	20.42%	17.05%	-	-
Horiz. %	115.83%	114.58%	120.00%	120.51%	140.95%	117.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	24.91	18.12	15.39	11.22	15.02	14.49	13.35	10.94%
YoY %	37.47%	17.74%	37.17%	-25.30%	3.66%	8.54%	-	-
Horiz. %	186.59%	135.73%	115.28%	84.04%	112.51%	108.54%	100.00%	-
EPS	2.30	1.26	2.38	3.12	5.29	4.54	3.89	-8.37%
YoY %	82.54%	-47.06%	-23.72%	-41.02%	16.52%	16.71%	-	-
Horiz. %	59.13%	32.39%	61.18%	80.21%	135.99%	116.71%	100.00%	-
DPS	1.84	1.84	2.25	3.01	3.34	0.03	0.63	19.53%
YoY %	0.00%	-18.22%	-25.25%	-9.88%	11,033.33%	-95.24%	-	-
Horiz. %	292.06%	292.06%	357.14%	477.78%	530.16%	4.76%	100.00%	-
NAPS	0.2093	0.2071	0.2169	0.2178	0.1158	0.0962	0.0349	34.75%
YoY %	1.06%	-4.52%	-0.41%	88.08%	20.37%	175.64%	-	-
Horiz. %	599.71%	593.41%	621.49%	624.07%	331.81%	275.64%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-42.18%	3.26%	-27.39%	168.52%	74.19%	371.74%	-	-
Horiz. %	956.52%	1,654.35%	1,602.17%	2,206.52%	821.74%	471.74%	100.00%	-
P/EPS	47.76	109.26	47.56	36.55	10.74	6.94	1.58	76.40%
YoY %	-56.29%	129.73%	30.12%	240.32%	54.76%	339.24%	-	-
Horiz. %	3,022.78%	6,915.19%	3,010.13%	2,313.29%	679.75%	439.24%	100.00%	-
EY	2.09	0.92	2.10	2.74	9.31	14.42	63.26	-43.32%
YoY %	127.17%	-56.19%	-23.36%	-70.57%	-35.44%	-77.21%	-	-
Horiz. %	3.30%	1.45%	3.32%	4.33%	14.72%	22.79%	100.00%	-
DY	1.68	1.33	1.98	2.65	5.88	0.08	10.26	-26.01%
YoY %	26.32%	-32.83%	-25.28%	-54.93%	7,250.00%	-99.22%	-	-
Horiz. %	16.37%	12.96%	19.30%	25.83%	57.31%	0.78%	100.00%	-
P/NAPS	5.24	6.66	5.23	5.23	4.91	3.27	1.76	19.92%
YoY %	-21.32%	27.34%	0.00%	6.52%	50.15%	85.80%	-	-
Horiz. %	297.73%	378.41%	297.16%	297.16%	278.98%	185.80%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-59.95%	-24.08%	13.56%	85.99%	98.29%	244.12%	-	-
Horiz. %	438.24%	1,094.12%	1,441.18%	1,269.12%	682.35%	344.12%	100.00%	-
P/EPS	32.29	106.84	63.24	31.04	13.16	7.49	2.34	54.81%
YoY %	-69.78%	68.94%	103.74%	135.87%	75.70%	220.09%	-	-
Horiz. %	1,379.91%	4,565.81%	2,702.56%	1,326.50%	562.39%	320.09%	100.00%	-
EY	3.10	0.94	1.58	3.22	7.60	13.36	42.72	-35.39%
YoY %	229.79%	-40.51%	-50.93%	-57.63%	-43.11%	-68.73%	-	-
Horiz. %	7.26%	2.20%	3.70%	7.54%	17.79%	31.27%	100.00%	-
DY	2.48	1.36	1.49	3.11	4.80	0.08	6.93	-15.72%
YoY %	82.35%	-8.72%	-52.09%	-35.21%	5,900.00%	-98.85%	-	-
Horiz. %	35.79%	19.62%	21.50%	44.88%	69.26%	1.15%	100.00%	-
P/NAPS	3.54	6.51	6.95	4.44	6.01	3.53	2.61	5.20%
YoY %	-45.62%	-6.33%	56.53%	-26.12%	70.25%	35.25%	-	-
Horiz. %	135.63%	249.43%	266.28%	170.11%	230.27%	135.25%	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