[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.44%
YoY- -23.57%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 179,032 162,768 115,490 121,549 150,060 160,120 78,854 72.83%
PBT 18,158 16,204 22,428 19,944 18,200 16,032 20,378 -7.40%
Tax -4,670 -4,060 -5,408 -1,336 0 0 -76 1461.08%
NP 13,488 12,144 17,020 18,608 18,200 16,032 20,302 -23.88%
-
NP to SH 13,488 12,144 17,103 18,826 18,200 16,032 20,302 -23.88%
-
Tax Rate 25.72% 25.06% 24.11% 6.70% 0.00% 0.00% 0.37% -
Total Cost 165,544 150,624 98,470 102,941 131,860 144,088 58,552 100.07%
-
Net Worth 166,738 167,754 169,545 171,336 172,013 170,561 169,012 -0.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 14,520 14,520 18,150 17,746 16,940 14,520 20,279 -19.98%
Div Payout % 107.65% 119.57% 106.12% 94.26% 93.08% 90.57% 99.89% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 166,738 167,754 169,545 171,336 172,013 170,561 169,012 -0.89%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.53% 7.46% 14.74% 15.31% 12.13% 10.01% 25.75% -
ROE 8.09% 7.24% 10.09% 10.99% 10.58% 9.40% 12.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.99 33.63 23.86 25.11 31.00 33.08 16.29 72.84%
EPS 2.78 2.52 3.53 3.89 3.76 3.32 4.19 -23.94%
DPS 3.00 3.00 3.75 3.67 3.50 3.00 4.19 -19.98%
NAPS 0.3445 0.3466 0.3503 0.354 0.3554 0.3524 0.3492 -0.90%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.67 20.61 14.62 15.39 19.00 20.27 9.98 72.88%
EPS 1.71 1.54 2.17 2.38 2.30 2.03 2.57 -23.80%
DPS 1.84 1.84 2.30 2.25 2.14 1.84 2.57 -19.98%
NAPS 0.2111 0.2124 0.2146 0.2169 0.2178 0.2159 0.214 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.98 2.95 2.97 1.85 2.60 2.60 1.44 -
P/RPS 5.35 8.77 12.45 7.37 8.39 7.86 8.84 -28.47%
P/EPS 71.05 117.57 84.05 47.56 69.14 78.49 34.33 62.47%
EY 1.41 0.85 1.19 2.10 1.45 1.27 2.91 -38.33%
DY 1.52 1.02 1.26 1.98 1.35 1.15 2.91 -35.16%
P/NAPS 5.75 8.51 8.48 5.23 7.32 7.38 4.12 24.91%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 27/05/15 25/02/15 -
Price 2.10 2.27 2.83 2.46 2.16 2.50 2.10 -
P/RPS 5.68 6.75 11.86 9.80 6.97 7.56 12.89 -42.12%
P/EPS 75.36 90.47 80.09 63.24 57.44 75.47 50.06 31.38%
EY 1.33 1.11 1.25 1.58 1.74 1.32 2.00 -23.83%
DY 1.43 1.32 1.33 1.49 1.62 1.20 2.00 -20.05%
P/NAPS 6.10 6.55 8.08 6.95 6.08 7.09 6.01 0.99%

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