[AWANTEC] YoY TTM Result on 31-Mar-2015 [#1]

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	253,319	135,274	116,153	98,291	113,779	109,241	101,770	15.05%
YoY %	87.26%	16.46%	18.17%	-13.61%	4.15%	7.34%	-	-
Horiz. %	248.91%	132.92%	114.13%	96.58%	111.80%	107.34%	100.00%	-
PBT	40,546	11,301	22,472	17,984	39,592	37,547	31,217	4.10%
YoY %	258.78%	-49.71%	24.96%	-54.58%	5.45%	20.28%	-	-
Horiz. %	129.88%	36.20%	71.99%	57.61%	126.83%	120.28%	100.00%	-
Tax	-25,727	-2,073	-6,423	-76	-109	699	-871	68.29%
YoY %	-1,141.05%	67.73%	-8,351.32%	30.28%	-115.59%	180.25%	-	-
Horiz. %	2,953.73%	238.00%	737.43%	8.73%	12.51%	-80.25%	100.00%	-
NP	14,819	9,228	16,049	17,908	39,483	38,246	30,346	-10.43%
YoY %	60.59%	-42.50%	-10.38%	-54.64%	3.23%	26.03%	-	-
Horiz. %	48.83%	30.41%	52.89%	59.01%	130.11%	126.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,551	9,064	16,132	17,908	39,491	38,246	30,346	-25.30%
YoY %	-49.79%	-43.81%	-9.92%	-54.65%	3.26%	26.03%	-	-
Horiz. %	15.00%	29.87%	53.16%	59.01%	130.14%	126.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.45%	18.34%	28.58%	0.42%	0.28%	-1.86%	2.79%	-
YoY %	245.97%	-35.83%	6,704.76%	50.00%	115.05%	-166.67%	-	-
Horiz. %	2,274.19%	657.35%	1,024.37%	15.05%	10.04%	-66.67%	100.00%	-
Total Cost	238,500	126,046	100,104	80,383	74,296	70,995	71,424	20.36%
YoY %	89.22%	25.92%	24.53%	8.19%	4.65%	-0.60%	-	-
Horiz. %	333.92%	176.48%	140.15%	112.54%	104.02%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,090	161,075	167,754	170,561	96,755	81,225	73,406	12.62%
YoY %	-1.23%	-3.98%	-1.65%	76.28%	19.12%	10.65%	-	-
Horiz. %	216.73%	219.43%	228.53%	232.35%	131.81%	110.65%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	5,808	14,520	18,150	17,226	23,650	12,209	21,781	-18.39%
YoY %	-60.00%	-20.00%	5.36%	-27.16%	93.71%	-43.95%	-	-
Horiz. %	26.67%	66.66%	83.33%	79.09%	108.58%	56.05%	100.00%	-
Div Payout %	127.62%	160.19%	112.51%	96.20%	59.89%	31.92%	71.78%	-
YoY %	-20.33%	42.38%	16.95%	60.63%	87.63%	-55.53%	-	-
Horiz. %	177.79%	223.17%	156.74%	134.02%	83.44%	44.47%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	159,090	161,075	167,754	170,561	96,755	81,225	73,406	12.62%
YoY %	-1.23%	-3.98%	-1.65%	76.28%	19.12%	10.65%	-	-
Horiz. %	216.73%	219.43%	228.53%	232.35%	131.81%	110.65%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	219,999	220,122	219,780	12.90%
YoY %	0.00%	0.00%	0.00%	120.00%	-0.06%	0.16%	-	-
Horiz. %	220.22%	220.22%	220.22%	220.22%	100.10%	100.16%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	5.85%	6.82%	13.82%	18.22%	34.70%	35.01%	29.82%	-
YoY %	-14.22%	-50.65%	-24.15%	-47.49%	-0.89%	17.40%	-	-
Horiz. %	19.62%	22.87%	46.34%	61.10%	116.36%	117.40%	100.00%	-
ROE	2.86%	5.63%	9.62%	10.50%	40.82%	47.09%	41.34%	-
YoY %	-49.20%	-41.48%	-8.38%	-74.28%	-13.31%	13.91%	-	-
Horiz. %	6.92%	13.62%	23.27%	25.40%	98.74%	113.91%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	52.34	27.95	24.00	20.31	51.72	49.63	46.31	1.89%
YoY %	87.26%	16.46%	18.17%	-60.73%	4.21%	7.17%	-	-
Horiz. %	113.02%	60.35%	51.82%	43.86%	111.68%	107.17%	100.00%	-
EPS	0.94	1.87	3.33	3.70	17.95	17.37	13.81	-33.84%
YoY %	-49.73%	-43.84%	-10.00%	-79.39%	3.34%	25.78%	-	-
Horiz. %	6.81%	13.54%	24.11%	26.79%	129.98%	125.78%	100.00%	-
DPS	1.20	3.00	3.75	3.56	10.75	5.55	9.91	-27.71%
YoY %	-60.00%	-20.00%	5.34%	-66.88%	93.69%	-44.00%	-	-
Horiz. %	12.11%	30.27%	37.84%	35.92%	108.48%	56.00%	100.00%	-
NAPS	0.3287	0.3328	0.3466	0.3524	0.4398	0.369	0.334	-0.24%
YoY %	-1.23%	-3.98%	-1.65%	-19.87%	19.19%	10.48%	-	-
Horiz. %	98.41%	99.64%	103.77%	105.51%	131.68%	110.48%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	32.07	17.12	14.70	12.44	14.40	13.83	12.88	15.05%
YoY %	87.32%	16.46%	18.17%	-13.61%	4.12%	7.38%	-	-
Horiz. %	248.99%	132.92%	114.13%	96.58%	111.80%	107.38%	100.00%	-
EPS	0.58	1.15	2.04	2.27	5.00	4.84	3.84	-25.21%
YoY %	-49.57%	-43.63%	-10.13%	-54.60%	3.31%	26.04%	-	-
Horiz. %	15.10%	29.95%	53.12%	59.11%	130.21%	126.04%	100.00%	-
DPS	0.74	1.84	2.30	2.18	2.99	1.55	2.76	-18.32%
YoY %	-59.78%	-20.00%	5.50%	-27.09%	92.90%	-43.84%	-	-
Horiz. %	26.81%	66.67%	83.33%	78.99%	108.33%	56.16%	100.00%	-
NAPS	0.2014	0.2039	0.2124	0.2159	0.1225	0.1028	0.0929	12.63%
YoY %	-1.23%	-4.00%	-1.62%	76.24%	19.16%	10.66%	-	-
Horiz. %	216.79%	219.48%	228.63%	232.40%	131.86%	110.66%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.04	2.31	2.95	2.60	3.75	1.23	0.825	-
P/RPS	1.99	8.27	12.29	12.80	7.25	2.48	1.78	1.72%
YoY %	-75.94%	-32.71%	-3.98%	76.55%	192.34%	39.33%	-	-
Horiz. %	111.80%	464.61%	690.45%	719.10%	407.30%	139.33%	100.00%	-
P/EPS	110.60	123.35	88.51	70.27	20.89	7.08	5.98	56.60%
YoY %	-10.34%	39.36%	25.96%	236.38%	195.06%	18.39%	-	-
Horiz. %	1,849.50%	2,062.71%	1,480.10%	1,175.08%	349.33%	118.39%	100.00%	-
EY	0.90	0.81	1.13	1.42	4.79	14.13	16.74	-36.20%
YoY %	11.11%	-28.32%	-20.42%	-70.35%	-66.10%	-15.59%	-	-
Horiz. %	5.38%	4.84%	6.75%	8.48%	28.61%	84.41%	100.00%	-
DY	1.15	1.30	1.27	1.37	2.87	4.51	12.01	-30.28%
YoY %	-11.54%	2.36%	-7.30%	-52.26%	-36.36%	-62.45%	-	-
Horiz. %	9.58%	10.82%	10.57%	11.41%	23.90%	37.55%	100.00%	-
P/NAPS	3.16	6.94	8.51	7.38	8.53	3.33	2.47	3.86%
YoY %	-54.47%	-18.45%	15.31%	-13.48%	156.16%	34.82%	-	-
Horiz. %	127.94%	280.97%	344.53%	298.79%	345.34%	134.82%	100.00%	-

	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	22/05/17	25/05/16	27/05/15	28/05/14	22/05/13	28/05/12	-
Price	0.56	2.35	2.27	2.50	1.84	1.81	0.97	-
P/RPS	1.07	8.41	9.46	12.31	3.56	3.65	2.09	-9.78%
YoY %	-87.28%	-11.10%	-23.15%	245.79%	-2.47%	74.64%	-	-
Horiz. %	51.20%	402.39%	452.63%	589.00%	170.33%	174.64%	100.00%	-
P/EPS	59.56	125.49	68.11	67.57	10.25	10.42	7.03	38.89%
YoY %	-52.54%	84.25%	0.80%	559.22%	-1.63%	48.22%	-	-
Horiz. %	847.23%	1,785.06%	968.85%	961.17%	145.80%	148.22%	100.00%	-
EY	1.68	0.80	1.47	1.48	9.76	9.60	14.23	-27.99%
YoY %	110.00%	-45.58%	-0.68%	-84.84%	1.67%	-32.54%	-	-
Horiz. %	11.81%	5.62%	10.33%	10.40%	68.59%	67.46%	100.00%	-
DY	2.14	1.28	1.65	1.42	5.84	3.07	10.22	-21.36%
YoY %	67.19%	-22.42%	16.20%	-75.68%	90.23%	-69.96%	-	-
Horiz. %	20.94%	12.52%	16.14%	13.89%	57.14%	30.04%	100.00%	-
P/NAPS	1.70	7.06	6.55	7.09	4.18	4.91	2.90	-7.88%
YoY %	-75.92%	7.79%	-7.62%	69.62%	-14.87%	69.31%	-	-
Horiz. %	58.62%	243.45%	225.86%	244.48%	144.14%	169.31%	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