[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.94%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 104,788 110,106 114,498 101,058 108,248 111,751 105,497 -0.44%
PBT 36,012 36,636 35,569 33,632 32,368 34,412 30,742 11.11%
Tax 0 629 280 -280 -280 -801 0 -
NP 36,012 37,265 35,849 33,352 32,088 33,611 30,742 11.11%
-
NP to SH 36,012 37,265 35,849 33,352 32,088 33,611 30,742 11.11%
-
Tax Rate 0.00% -1.72% -0.79% 0.83% 0.87% 2.33% 0.00% -
Total Cost 68,776 72,841 78,649 67,706 76,160 78,140 74,754 -5.40%
-
Net Worth 81,225 79,790 75,974 70,157 73,406 62,981 27,571 105.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 22,012 22,011 205 175 17,582 16,628 4,984 168.94%
Div Payout % 61.12% 59.07% 0.57% 0.53% 54.79% 49.47% 16.21% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 81,225 79,790 75,974 70,157 73,406 62,981 27,571 105.37%
NOSH 220,122 220,112 220,024 220,000 219,780 207,860 93,461 76.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 34.37% 33.84% 31.31% 33.00% 29.64% 30.08% 29.14% -
ROE 44.34% 46.70% 47.19% 47.54% 43.71% 53.37% 111.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.60 50.02 52.04 45.94 49.25 53.76 112.88 -43.73%
EPS 16.36 16.93 16.29 15.16 14.60 16.17 32.89 -37.19%
DPS 10.00 10.00 0.09 0.08 8.00 8.00 5.33 52.06%
NAPS 0.369 0.3625 0.3453 0.3189 0.334 0.303 0.295 16.07%
Adjusted Per Share Value based on latest NOSH - 220,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.26 13.94 14.49 12.79 13.70 14.15 13.35 -0.44%
EPS 4.56 4.72 4.54 4.22 4.06 4.25 3.89 11.16%
DPS 2.79 2.79 0.03 0.02 2.23 2.10 0.63 169.43%
NAPS 0.1028 0.101 0.0962 0.0888 0.0929 0.0797 0.0349 105.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.11 1.13 1.26 0.825 0.725 0.52 -
P/RPS 2.58 2.22 2.17 2.74 1.68 1.35 0.46 215.34%
P/EPS 7.52 6.56 6.94 8.31 5.65 4.48 1.58 182.67%
EY 13.30 15.25 14.42 12.03 17.70 22.30 63.26 -64.60%
DY 8.13 9.01 0.08 0.06 9.70 11.03 10.26 -14.35%
P/NAPS 3.33 3.06 3.27 3.95 2.47 2.39 1.76 52.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 -
Price 1.81 1.03 1.22 1.28 0.97 0.885 0.77 -
P/RPS 3.80 2.06 2.34 2.79 1.97 1.65 0.68 214.57%
P/EPS 11.06 6.08 7.49 8.44 6.64 5.47 2.34 181.37%
EY 9.04 16.44 13.36 11.84 15.05 18.27 42.72 -64.45%
DY 5.52 9.71 0.08 0.06 8.25 9.04 6.93 -14.05%
P/NAPS 4.91 2.84 3.53 4.01 2.90 2.92 2.61 52.33%

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