[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	2.31	2.30	2.29	1.63	1.12	1.26	90.11%
YoY %	42.86%	0.43%	0.44%	40.49%	45.54%	-11.11%	-	-
Horiz. %	261.90%	183.33%	182.54%	181.75%	129.37%	88.89%	100.00%	-
DPS	1.23	1.69	1.84	2.14	1.84	1.84	1.84	-23.56%
YoY %	-27.22%	-8.15%	-14.02%	16.30%	0.00%	0.00%	-	-
Horiz. %	66.85%	91.85%	100.00%	116.30%	100.00%	100.00%	100.00%	-
NAPS	0.2159	0.2077	0.2094	0.2065	0.2039	0.2045	0.2071	2.81%
YoY %	3.95%	-0.81%	1.40%	1.28%	-0.29%	-1.26%	-	-
Horiz. %	104.25%	100.29%	101.11%	99.71%	98.45%	98.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 12:00:00

EMA 5

5 Mins

SELL

2024-06-27 12:00:00

EMA 5

10 Mins

SELL

2024-06-27 11:40:00

EMA 5

10 Mins

BUY

2024-06-27 11:30:00

EMA 5

5 Mins

BUY

2024-06-27 11:05:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

687

HLIND

HONG LEONG INDUSTRIES BHD

614

PTRANS

PERAK TRANSIT BERHAD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

603

YTLPOWR

YTL POWER INTERNATIONAL BHD

521

MYEG

MY E.G. SERVICES BHD

476

THETA

THETA EDGE BERHAD

465

GENTING

GENTING BHD

458

PBBANK

PUBLIC BANK BHD

431

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More