[AWANTEC] YoY TTM 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- -19.99%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 172,295 131,684 103,527 96,902 113,203 118,502 79,122 13.83%
PBT 21,278 17,280 16,786 29,323 41,380 38,033 23,056 -1.32%
Tax -3,487 -6,741 -1,002 -118 352 -591 0 -
NP 17,791 10,539 15,784 29,205 41,732 37,442 23,056 -4.22%
-
NP to SH 15,013 10,458 15,948 29,213 41,732 37,442 23,056 -6.89%
-
Tax Rate 16.39% 39.01% 5.97% 0.40% -0.85% 1.55% 0.00% -
Total Cost 154,504 121,145 87,743 67,697 71,471 81,060 56,066 18.38%
-
Net Worth 165,382 163,591 171,336 172,062 91,394 75,988 63,352 17.32%
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 15,730 15,730 20,528 26,398 13,301 85 135.37%
Div Payout % 96.72% 150.41% 98.63% 70.27% 63.26% 35.53% 0.37% -
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 91,394 75,988 63,352 17.32%
NOSH 484,000 484,000 484,000 484,000 219,803 220,064 214,754 14.48%
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 10.33% 8.00% 15.25% 30.14% 36.86% 31.60% 29.14% -
ROE 9.08% 6.39% 9.31% 16.98% 45.66% 49.27% 36.39% -
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 35.60 27.21 21.39 20.02 51.50 53.85 36.84 -0.56%
EPS 3.10 2.16 3.30 6.04 18.99 17.01 10.74 -18.69%
DPS 3.00 3.25 3.25 4.24 12.00 6.05 0.04 105.22%
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 23.20 17.74 13.94 13.05 15.25 15.96 10.66 13.82%
EPS 2.02 1.41 2.15 3.93 5.62 5.04 3.11 -6.93%
DPS 1.96 2.12 2.12 2.76 3.56 1.79 0.01 140.82%
NAPS 0.2227 0.2203 0.2308 0.2317 0.1231 0.1023 0.0853 17.32%
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 5.03 8.27 8.65 9.29 3.96 2.10 1.41 23.58%
P/EPS 57.71 104.13 56.14 30.82 10.74 6.64 4.84 51.09%
EY 1.73 0.96 1.78 3.25 9.31 15.06 20.65 -33.82%
DY 1.68 1.44 1.76 2.28 5.88 5.35 0.08 66.02%
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 - -
Price 1.21 2.20 2.46 1.58 2.50 1.22 0.00 -
P/RPS 3.40 8.09 11.50 7.89 4.85 2.27 0.00 -
P/EPS 39.01 101.82 74.66 26.18 13.17 7.17 0.00 -
EY 2.56 0.98 1.34 3.82 7.59 13.95 0.00 -
DY 2.48 1.48 1.32 2.68 4.80 4.96 0.00 -
P/NAPS 3.54 6.51 6.95 4.44 6.01 3.53 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