[AWANTEC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	291,004	219,506	196,772	198,210	175,576	132,072	143,141	60.55%
YoY %	32.57%	11.55%	-0.73%	12.89%	32.94%	-7.73%	-	-
Horiz. %	203.30%	153.35%	137.47%	138.47%	122.66%	92.27%	100.00%	-
PBT	52,356	37,978	26,076	22,170	15,284	11,531	13,080	152.31%
YoY %	37.86%	45.64%	17.62%	45.05%	32.55%	-11.84%	-	-
Horiz. %	400.28%	290.35%	199.36%	169.50%	116.85%	88.16%	100.00%	-
Tax	-16,292	-13,408	-4,452	-3,934	-2,420	-2,483	-3,113	201.74%
YoY %	-21.51%	-201.17%	-13.17%	-62.56%	2.54%	20.24%	-	-
Horiz. %	523.35%	430.71%	143.01%	126.37%	77.74%	79.76%	100.00%	-
NP	36,064	24,570	21,624	18,236	12,864	9,048	9,966	135.88%
YoY %	46.78%	13.62%	18.58%	41.76%	42.18%	-9.21%	-	-
Horiz. %	361.87%	246.54%	216.98%	182.98%	129.08%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,048	18,208	18,138	18,066	12,864	8,884	9,966	89.85%
YoY %	43.06%	0.39%	0.40%	40.44%	44.80%	-10.86%	-	-
Horiz. %	261.37%	182.70%	182.00%	181.28%	129.08%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.12%	35.30%	17.07%	17.74%	15.83%	21.53%	23.80%	-
YoY %	-11.84%	106.80%	-3.78%	12.07%	-26.47%	-9.54%	-	-
Horiz. %	130.76%	148.32%	71.72%	74.54%	66.51%	90.46%	100.00%	-
Total Cost	254,940	194,936	175,148	179,974	162,712	123,024	133,174	54.23%
YoY %	30.78%	11.30%	-2.68%	10.61%	32.26%	-7.62%	-	-
Horiz. %	191.43%	146.38%	131.52%	135.14%	122.18%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,513	164,027	165,382	163,108	161,075	161,510	163,591	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	9,680	13,310	14,520	16,940	14,520	14,520	14,520	-23.70%
YoY %	-27.27%	-8.33%	-14.29%	16.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	91.67%	100.00%	116.67%	100.00%	100.00%	100.00%	-
Div Payout %	37.16%	73.10%	80.05%	93.77%	112.87%	163.44%	145.69%	-
YoY %	-49.17%	-8.68%	-14.63%	-16.92%	-30.94%	12.18%	-	-
Horiz. %	25.51%	50.18%	54.95%	64.36%	77.47%	112.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	170,513	164,027	165,382	163,108	161,075	161,510	163,591	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	12.39%	11.19%	10.99%	9.20%	7.33%	6.85%	6.96%	-
YoY %	10.72%	1.82%	19.46%	25.51%	7.01%	-1.58%	-	-
Horiz. %	178.02%	160.78%	157.90%	132.18%	105.32%	98.42%	100.00%	-
ROE	15.28%	11.10%	10.97%	11.08%	7.99%	5.50%	6.09%	-
YoY %	37.66%	1.19%	-0.99%	38.67%	45.27%	-9.69%	-	-
Horiz. %	250.90%	182.27%	180.13%	181.94%	131.20%	90.31%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	60.12	45.35	40.66	40.95	36.28	27.29	29.57	60.55%
YoY %	32.57%	11.53%	-0.71%	12.87%	32.94%	-7.71%	-	-
Horiz. %	203.31%	153.36%	137.50%	138.48%	122.69%	92.29%	100.00%	-
EPS	5.40	3.76	3.75	3.74	2.64	1.84	2.05	90.84%
YoY %	43.62%	0.27%	0.27%	41.67%	43.48%	-10.24%	-	-
Horiz. %	263.41%	183.41%	182.93%	182.44%	128.78%	89.76%	100.00%	-
DPS	2.00	2.75	3.00	3.50	3.00	3.00	3.00	-23.70%
YoY %	-27.27%	-8.33%	-14.29%	16.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	91.67%	100.00%	116.67%	100.00%	100.00%	100.00%	-
NAPS	0.3523	0.3389	0.3417	0.337	0.3328	0.3337	0.338	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	36.84	27.79	24.91	25.09	22.23	16.72	18.12	60.55%
YoY %	32.57%	11.56%	-0.72%	12.87%	32.95%	-7.73%	-	-
Horiz. %	203.31%	153.37%	137.47%	138.47%	122.68%	92.27%	100.00%	-
EPS	3.30	2.30	2.30	2.29	1.63	1.12	1.26	90.11%
YoY %	43.48%	0.00%	0.44%	40.49%	45.54%	-11.11%	-	-
Horiz. %	261.90%	182.54%	182.54%	181.75%	129.37%	88.89%	100.00%	-
DPS	1.23	1.68	1.84	2.14	1.84	1.84	1.84	-23.56%
YoY %	-26.79%	-8.70%	-14.02%	16.30%	0.00%	0.00%	-	-
Horiz. %	66.85%	91.30%	100.00%	116.30%	100.00%	100.00%	100.00%	-
NAPS	0.2158	0.2076	0.2093	0.2065	0.2039	0.2044	0.2071	2.78%
YoY %	3.95%	-0.81%	1.36%	1.28%	-0.24%	-1.30%	-	-
Horiz. %	104.20%	100.24%	101.06%	99.71%	98.45%	98.70%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.28	1.52	1.79	2.08	2.31	2.06	2.25	-
P/RPS	2.13	3.35	4.40	5.08	6.37	7.55	7.61	-57.24%
YoY %	-36.42%	-23.86%	-13.39%	-20.25%	-15.63%	-0.79%	-	-
Horiz. %	27.99%	44.02%	57.82%	66.75%	83.71%	99.21%	100.00%	-
P/EPS	23.78	40.40	47.76	55.72	86.91	112.23	109.26	-63.85%
YoY %	-41.14%	-15.41%	-14.29%	-35.89%	-22.56%	2.72%	-	-
Horiz. %	21.76%	36.98%	43.71%	51.00%	79.54%	102.72%	100.00%	-
EY	4.20	2.47	2.09	1.79	1.15	0.89	0.92	175.45%
YoY %	70.04%	18.18%	16.76%	55.65%	29.21%	-3.26%	-	-
Horiz. %	456.52%	268.48%	227.17%	194.57%	125.00%	96.74%	100.00%	-
DY	1.56	1.81	1.68	1.68	1.30	1.46	1.33	11.23%
YoY %	-13.81%	7.74%	0.00%	29.23%	-10.96%	9.77%	-	-
Horiz. %	117.29%	136.09%	126.32%	126.32%	97.74%	109.77%	100.00%	-
P/NAPS	3.63	4.49	5.24	6.17	6.94	6.17	6.66	-33.29%
YoY %	-19.15%	-14.31%	-15.07%	-11.10%	12.48%	-7.36%	-	-
Horiz. %	54.50%	67.42%	78.68%	92.64%	104.20%	92.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	15/05/18	27/02/18	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	-
Price	1.11	1.67	1.21	1.75	2.35	2.24	2.20	-
P/RPS	1.85	3.68	2.98	4.27	6.48	8.21	7.44	-60.49%
YoY %	-49.73%	23.49%	-30.21%	-34.10%	-21.07%	10.35%	-	-
Horiz. %	24.87%	49.46%	40.05%	57.39%	87.10%	110.35%	100.00%	-
P/EPS	20.63	44.39	32.29	46.88	88.42	122.04	106.84	-66.62%
YoY %	-53.53%	37.47%	-31.12%	-46.98%	-27.55%	14.23%	-	-
Horiz. %	19.31%	41.55%	30.22%	43.88%	82.76%	114.23%	100.00%	-
EY	4.85	2.25	3.10	2.13	1.13	0.82	0.94	198.88%
YoY %	115.56%	-27.42%	45.54%	88.50%	37.80%	-12.77%	-	-
Horiz. %	515.96%	239.36%	329.79%	226.60%	120.21%	87.23%	100.00%	-
DY	1.80	1.65	2.48	2.00	1.28	1.34	1.36	20.56%
YoY %	9.09%	-33.47%	24.00%	56.25%	-4.48%	-1.47%	-	-
Horiz. %	132.35%	121.32%	182.35%	147.06%	94.12%	98.53%	100.00%	-
P/NAPS	3.15	4.93	3.54	5.19	7.06	6.71	6.51	-38.39%
YoY %	-36.11%	39.27%	-31.79%	-26.49%	5.22%	3.07%	-	-
Horiz. %	48.39%	75.73%	54.38%	79.72%	108.45%	103.07%	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