[AWANTEC] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	104,244	115,582	113,018	116,291	45,988	22.68%
YoY %	-9.81%	2.27%	-2.81%	152.87%	-	-
Horiz. %	226.68%	251.33%	245.76%	252.87%	100.00%	-
PBT	16,035	36,613	38,843	38,244	12,984	5.41%
YoY %	-56.20%	-5.74%	1.57%	194.55%	-	-
Horiz. %	123.50%	281.99%	299.16%	294.55%	100.00%	-
Tax	-76	-109	769	-941	0	-
YoY %	30.28%	-114.17%	181.72%	0.00%	-	-
Horiz. %	8.08%	11.58%	-81.72%	100.00%	-	-
NP	15,959	36,504	39,612	37,303	12,984	5.28%
YoY %	-56.28%	-7.85%	6.19%	187.30%	-	-
Horiz. %	122.91%	281.15%	305.08%	287.30%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	15,959	36,512	39,612	37,303	12,984	5.28%
YoY %	-56.29%	-7.83%	6.19%	187.30%	-	-
Horiz. %	122.91%	281.21%	305.08%	287.30%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	0.47%	0.30%	-1.98%	2.46%	0.00%	-
YoY %	56.67%	115.15%	-180.49%	0.00%	-	-
Horiz. %	19.11%	12.20%	-80.49%	100.00%	-	-
Total Cost	88,285	79,078	73,406	78,988	33,004	27.86%
YoY %	11.64%	7.73%	-7.07%	139.33%	-	-
Horiz. %	267.50%	239.60%	222.42%	239.33%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	172,013	98,309	85,885	70,222	1,135,539	-37.59%
YoY %	74.97%	14.47%	22.30%	-93.82%	-	-
Horiz. %	15.15%	8.66%	7.56%	6.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	15,730	23,381	18,771	21,825	-	-
YoY %	-32.72%	24.56%	-13.99%	0.00%	-	-
Horiz. %	72.07%	107.13%	86.01%	100.00%	-	-
Div Payout %	98.57%	64.04%	47.39%	58.51%	-	-
YoY %	53.92%	35.13%	-19.01%	0.00%	-	-
Horiz. %	168.47%	109.45%	80.99%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	172,013	98,309	85,885	70,222	1,135,539	-37.59%
YoY %	74.97%	14.47%	22.30%	-93.82%	-	-
Horiz. %	15.15%	8.66%	7.56%	6.18%	100.00%	-
NOSH	484,000	440,062	220,219	220,203	63,085	66.37%
YoY %	9.98%	99.83%	0.01%	249.06%	-	-
Horiz. %	767.22%	697.57%	349.08%	349.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	15.31%	31.58%	35.05%	32.08%	28.23%	-
YoY %	-51.52%	-9.90%	9.26%	13.64%	-	-
Horiz. %	54.23%	111.87%	124.16%	113.64%	100.00%	-
ROE	9.28%	37.14%	46.12%	53.12%	1.14%	-
YoY %	-75.01%	-19.47%	-13.18%	4,559.65%	-	-
Horiz. %	814.04%	3,257.89%	4,045.61%	4,659.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	21.54	26.26	51.32	52.81	72.90	-26.25%
YoY %	-17.97%	-48.83%	-2.82%	-27.56%	-	-
Horiz. %	29.55%	36.02%	70.40%	72.44%	100.00%	-
EPS	3.30	8.30	17.99	16.94	20.58	-36.70%
YoY %	-60.24%	-53.86%	6.20%	-17.69%	-	-
Horiz. %	16.03%	40.33%	87.41%	82.31%	100.00%	-
DPS	3.25	5.31	8.53	9.91	0.00	-
YoY %	-38.79%	-37.75%	-13.93%	0.00%	-	-
Horiz. %	32.80%	53.58%	86.07%	100.00%	-	-
NAPS	0.3554	0.2234	0.39	0.3189	18.00	-62.48%
YoY %	59.09%	-42.72%	22.30%	-98.23%	-	-
Horiz. %	1.97%	1.24%	2.17%	1.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,203
RPS	13.20	14.63	14.31	14.72	5.82	22.70%
YoY %	-9.77%	2.24%	-2.79%	152.92%	-	-
Horiz. %	226.80%	251.37%	245.88%	252.92%	100.00%	-
EPS	2.02	4.62	5.01	4.72	1.64	5.34%
YoY %	-56.28%	-7.78%	6.14%	187.80%	-	-
Horiz. %	123.17%	281.71%	305.49%	287.80%	100.00%	-
DPS	1.99	2.96	2.38	2.76	0.00	-
YoY %	-32.77%	24.37%	-13.77%	0.00%	-	-
Horiz. %	72.10%	107.25%	86.23%	100.00%	-	-
NAPS	0.2177	0.1244	0.1087	0.0889	1.4374	-37.59%
YoY %	75.00%	14.44%	22.27%	-93.82%	-	-
Horiz. %	15.15%	8.65%	7.56%	6.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	-	-
Price	2.60	1.90	1.86	1.26	0.00	-
P/RPS	12.07	7.23	3.62	2.39	0.00	-
YoY %	66.94%	99.72%	51.46%	0.00%	-	-
Horiz. %	505.02%	302.51%	151.46%	100.00%	-	-
P/EPS	78.85	22.90	10.34	7.44	0.00	-
YoY %	244.32%	121.47%	38.98%	0.00%	-	-
Horiz. %	1,059.81%	307.80%	138.98%	100.00%	-	-
EY	1.27	4.37	9.67	13.44	0.00	-
YoY %	-70.94%	-54.81%	-28.05%	0.00%	-	-
Horiz. %	9.45%	32.51%	71.95%	100.00%	-	-
DY	1.25	2.80	4.59	7.87	0.00	-
YoY %	-55.36%	-39.00%	-41.68%	0.00%	-	-
Horiz. %	15.88%	35.58%	58.32%	100.00%	-	-
P/NAPS	7.32	8.50	4.77	3.95	0.00	-
YoY %	-13.88%	78.20%	20.76%	0.00%	-	-
Horiz. %	185.32%	215.19%	120.76%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	27/08/14	27/08/13	14/08/12	-	-
Price	2.16	1.98	1.79	1.28	0.00	-
P/RPS	10.03	7.54	3.49	2.42	0.00	-
YoY %	33.02%	116.05%	44.21%	0.00%	-	-
Horiz. %	414.46%	311.57%	144.21%	100.00%	-	-
P/EPS	65.51	23.86	9.95	7.56	0.00	-
YoY %	174.56%	139.80%	31.61%	0.00%	-	-
Horiz. %	866.53%	315.61%	131.61%	100.00%	-	-
EY	1.53	4.19	10.05	13.23	0.00	-
YoY %	-63.48%	-58.31%	-24.04%	0.00%	-	-
Horiz. %	11.56%	31.67%	75.96%	100.00%	-	-
DY	1.50	2.68	4.77	7.74	0.00	-
YoY %	-44.03%	-43.82%	-38.37%	0.00%	-	-
Horiz. %	19.38%	34.63%	61.63%	100.00%	-	-
P/NAPS	6.08	8.86	4.59	4.01	0.00	-
YoY %	-31.38%	93.03%	14.46%	0.00%	-	-
Horiz. %	151.62%	220.95%	114.46%	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