[AWANTEC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.69%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 132,072 115,490 78,854 119,383 110,106 111,751 0 -
PBT 11,531 22,428 20,378 42,193 36,636 34,412 0 -
Tax -2,483 -5,408 -76 -109 629 -801 0 -
NP 9,048 17,020 20,302 42,084 37,265 33,611 0 -
-
NP to SH 8,884 17,103 20,302 42,092 37,265 33,611 0 -
-
Tax Rate 21.53% 24.11% 0.37% 0.26% -1.72% 2.33% - -
Total Cost 123,024 98,470 58,552 77,299 72,841 78,140 0 -
-
Net Worth 161,510 169,545 169,012 96,989 79,790 62,981 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,520 18,150 20,279 26,403 22,011 16,628 - -
Div Payout % 163.44% 106.12% 99.89% 62.73% 59.07% 49.47% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 161,510 169,545 169,012 96,989 79,790 62,981 0 -
NOSH 484,000 484,000 484,000 220,031 220,112 207,860 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.85% 14.74% 25.75% 35.25% 33.84% 30.08% 0.00% -
ROE 5.50% 10.09% 12.01% 43.40% 46.70% 53.37% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.29 23.86 16.29 54.26 50.02 53.76 0.00 -
EPS 1.84 3.53 4.19 19.13 16.93 16.17 0.00 -
DPS 3.00 3.75 4.19 12.00 10.00 8.00 0.00 -
NAPS 0.3337 0.3503 0.3492 0.4408 0.3625 0.303 0.00 -
Adjusted Per Share Value based on latest NOSH - 220,040
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.79 15.55 10.62 16.08 14.83 15.05 0.00 -
EPS 1.20 2.30 2.73 5.67 5.02 4.53 0.00 -
DPS 1.96 2.44 2.73 3.56 2.96 2.24 0.00 -
NAPS 0.2175 0.2283 0.2276 0.1306 0.1075 0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.06 2.97 1.44 2.88 1.11 0.725 0.00 -
P/RPS 7.55 12.45 8.84 5.31 2.22 1.35 0.00 -
P/EPS 112.23 84.05 34.33 15.05 6.56 4.48 0.00 -
EY 0.89 1.19 2.91 6.64 15.25 22.30 0.00 -
DY 1.46 1.26 2.91 4.17 9.01 11.03 0.00 -
P/NAPS 6.17 8.48 4.12 6.53 3.06 2.39 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 25/02/15 20/02/14 20/02/13 19/04/12 - -
Price 2.24 2.83 2.10 3.29 1.03 0.885 0.00 -
P/RPS 8.21 11.86 12.89 6.06 2.06 1.65 0.00 -
P/EPS 122.04 80.09 50.06 17.20 6.08 5.47 0.00 -
EY 0.82 1.25 2.00 5.81 16.44 18.27 0.00 -
DY 1.34 1.33 2.00 3.65 9.71 9.04 0.00 -
P/NAPS 6.71 8.08 6.01 7.46 2.84 2.92 0.00 -

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
Post a Comment