[AWANTEC] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.18%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 135,274 116,153 98,291 113,779 109,241 101,770 37,042 24.07%
PBT 11,301 22,472 17,984 39,592 37,547 31,217 11,287 0.02%
Tax -2,073 -6,423 -76 -109 699 -871 0 -
NP 9,228 16,049 17,908 39,483 38,246 30,346 11,287 -3.29%
-
NP to SH 9,064 16,132 17,908 39,491 38,246 30,346 11,287 -3.58%
-
Tax Rate 18.34% 28.58% 0.42% 0.28% -1.86% 2.79% 0.00% -
Total Cost 126,046 100,104 80,383 74,296 70,995 71,424 25,755 30.26%
-
Net Worth 161,075 167,754 170,561 96,755 81,225 73,406 42,296 24.93%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 14,520 18,150 17,226 23,650 12,209 21,781 - -
Div Payout % 160.19% 112.51% 96.20% 59.89% 31.92% 71.78% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 161,075 167,754 170,561 96,755 81,225 73,406 42,296 24.93%
NOSH 484,000 484,000 484,000 219,999 220,122 219,780 198,017 16.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.82% 13.82% 18.22% 34.70% 35.01% 29.82% 30.47% -
ROE 5.63% 9.62% 10.50% 40.82% 47.09% 41.34% 26.69% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.95 24.00 20.31 51.72 49.63 46.31 18.71 6.91%
EPS 1.87 3.33 3.70 17.95 17.37 13.81 5.70 -16.93%
DPS 3.00 3.75 3.56 10.75 5.55 9.91 0.00 -
NAPS 0.3328 0.3466 0.3524 0.4398 0.369 0.334 0.2136 7.66%
Adjusted Per Share Value based on latest NOSH - 219,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.12 14.70 12.44 14.40 13.83 12.88 4.69 24.06%
EPS 1.15 2.04 2.27 5.00 4.84 3.84 1.43 -3.56%
DPS 1.84 2.30 2.18 2.99 1.55 2.76 0.00 -
NAPS 0.2039 0.2124 0.2159 0.1225 0.1028 0.0929 0.0535 24.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.31 2.95 2.60 3.75 1.23 0.825 0.00 -
P/RPS 8.27 12.29 12.80 7.25 2.48 1.78 0.00 -
P/EPS 123.35 88.51 70.27 20.89 7.08 5.98 0.00 -
EY 0.81 1.13 1.42 4.79 14.13 16.74 0.00 -
DY 1.30 1.27 1.37 2.87 4.51 12.01 0.00 -
P/NAPS 6.94 8.51 7.38 8.53 3.33 2.47 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 25/05/16 27/05/15 28/05/14 22/05/13 28/05/12 - -
Price 2.35 2.27 2.50 1.84 1.81 0.97 0.00 -
P/RPS 8.41 9.46 12.31 3.56 3.65 2.09 0.00 -
P/EPS 125.49 68.11 67.57 10.25 10.42 7.03 0.00 -
EY 0.80 1.47 1.48 9.76 9.60 14.23 0.00 -
DY 1.28 1.65 1.42 5.84 3.07 10.22 0.00 -
P/NAPS 7.06 6.55 7.09 4.18 4.91 2.90 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