[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 11.07%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 175,576 132,072 143,141 179,032 162,768 115,490 121,549 27.75%
PBT 15,284 11,531 13,080 18,158 16,204 22,428 19,944 -16.24%
Tax -2,420 -2,483 -3,113 -4,670 -4,060 -5,408 -1,336 48.54%
NP 12,864 9,048 9,966 13,488 12,144 17,020 18,608 -21.79%
-
NP to SH 12,864 8,884 9,966 13,488 12,144 17,103 18,826 -22.40%
-
Tax Rate 15.83% 21.53% 23.80% 25.72% 25.06% 24.11% 6.70% -
Total Cost 162,712 123,024 133,174 165,544 150,624 98,470 102,941 35.65%
-
Net Worth 161,075 161,510 163,591 166,738 167,754 169,545 171,336 -4.02%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 14,520 14,520 14,520 14,520 14,520 18,150 17,746 -12.50%
Div Payout % 112.87% 163.44% 145.69% 107.65% 119.57% 106.12% 94.26% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 161,075 161,510 163,591 166,738 167,754 169,545 171,336 -4.02%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.33% 6.85% 6.96% 7.53% 7.46% 14.74% 15.31% -
ROE 7.99% 5.50% 6.09% 8.09% 7.24% 10.09% 10.99% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 36.28 27.29 29.57 36.99 33.63 23.86 25.11 27.77%
EPS 2.64 1.84 2.05 2.78 2.52 3.53 3.89 -22.75%
DPS 3.00 3.00 3.00 3.00 3.00 3.75 3.67 -12.56%
NAPS 0.3328 0.3337 0.338 0.3445 0.3466 0.3503 0.354 -4.02%
Adjusted Per Share Value based on latest NOSH - 484,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.23 16.72 18.12 22.66 20.60 14.62 15.39 27.75%
EPS 1.63 1.12 1.26 1.71 1.54 2.16 2.38 -22.28%
DPS 1.84 1.84 1.84 1.84 1.84 2.30 2.25 -12.53%
NAPS 0.2039 0.2044 0.2071 0.2111 0.2124 0.2146 0.2169 -4.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.31 2.06 2.25 1.98 2.95 2.97 1.85 -
P/RPS 6.37 7.55 7.61 5.35 8.77 12.45 7.37 -9.25%
P/EPS 86.91 112.23 109.26 71.05 117.57 84.05 47.56 49.41%
EY 1.15 0.89 0.92 1.41 0.85 1.19 2.10 -33.04%
DY 1.30 1.46 1.33 1.52 1.02 1.26 1.98 -24.43%
P/NAPS 6.94 6.17 6.66 5.75 8.51 8.48 5.23 20.73%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 25/11/15 -
Price 2.35 2.24 2.20 2.10 2.27 2.83 2.46 -
P/RPS 6.48 8.21 7.44 5.68 6.75 11.86 9.80 -24.08%
P/EPS 88.42 122.04 106.84 75.36 90.47 80.09 63.24 25.01%
EY 1.13 0.82 0.94 1.33 1.11 1.25 1.58 -20.00%
DY 1.28 1.34 1.36 1.43 1.32 1.33 1.49 -9.62%
P/NAPS 7.06 6.71 6.51 6.10 6.55 8.08 6.95 1.05%

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