[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.64%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 82,372 119,383 118,628 106,882 104,788 110,106 114,498 -19.72%
PBT 25,608 42,193 41,894 38,044 36,012 36,636 35,569 -19.68%
Tax 0 -109 -89 0 0 629 280 -
NP 25,608 42,084 41,805 38,044 36,012 37,265 35,849 -20.10%
-
NP to SH 25,608 42,092 41,805 38,044 36,012 37,265 35,849 -20.10%
-
Tax Rate 0.00% 0.26% 0.21% 0.00% 0.00% -1.72% -0.79% -
Total Cost 56,764 77,299 76,822 68,838 68,776 72,841 78,649 -19.55%
-
Net Worth 96,755 96,989 91,487 85,763 81,225 79,790 75,974 17.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,999 26,403 26,403 24,189 22,012 22,011 205 1326.00%
Div Payout % 42.96% 62.73% 63.16% 63.58% 61.12% 59.07% 0.57% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,755 96,989 91,487 85,763 81,225 79,790 75,974 17.50%
NOSH 219,999 220,031 220,028 219,907 220,122 220,112 220,024 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.09% 35.25% 35.24% 35.59% 34.37% 33.84% 31.31% -
ROE 26.47% 43.40% 45.70% 44.36% 44.34% 46.70% 47.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.44 54.26 53.91 48.60 47.60 50.02 52.04 -19.72%
EPS 11.64 19.13 19.00 17.30 16.36 16.93 16.29 -20.09%
DPS 5.00 12.00 12.00 11.00 10.00 10.00 0.09 1359.53%
NAPS 0.4398 0.4408 0.4158 0.39 0.369 0.3625 0.3453 17.51%
Adjusted Per Share Value based on latest NOSH - 220,219
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.43 15.11 15.02 13.53 13.27 13.94 14.50 -19.73%
EPS 3.24 5.33 5.29 4.82 4.56 4.72 4.54 -20.15%
DPS 1.39 3.34 3.34 3.06 2.79 2.79 0.03 1193.03%
NAPS 0.1225 0.1228 0.1158 0.1086 0.1028 0.101 0.0962 17.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.75 2.88 2.04 1.86 1.23 1.11 1.13 -
P/RPS 10.02 5.31 3.78 3.83 2.58 2.22 2.17 177.55%
P/EPS 32.22 15.05 10.74 10.75 7.52 6.56 6.94 178.55%
EY 3.10 6.64 9.31 9.30 13.30 15.25 14.42 -64.14%
DY 1.33 4.17 5.88 5.91 8.13 9.01 0.08 552.50%
P/NAPS 8.53 6.53 4.91 4.77 3.33 3.06 3.27 89.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 -
Price 1.84 3.29 2.50 1.79 1.81 1.03 1.22 -
P/RPS 4.91 6.06 4.64 3.68 3.80 2.06 2.34 63.97%
P/EPS 15.81 17.20 13.16 10.35 11.06 6.08 7.49 64.62%
EY 6.33 5.81 7.60 9.66 9.04 16.44 13.36 -39.25%
DY 2.72 3.65 4.80 6.15 5.52 9.71 0.08 951.76%
P/NAPS 4.18 7.46 6.01 4.59 4.91 2.84 3.53 11.93%

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