[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -26.11%
YoY- -47.06%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 198,210 175,576 132,072 143,141 179,032 162,768 115,490 43.39%
PBT 22,170 15,284 11,531 13,080 18,158 16,204 22,428 -0.76%
Tax -3,934 -2,420 -2,483 -3,113 -4,670 -4,060 -5,408 -19.13%
NP 18,236 12,864 9,048 9,966 13,488 12,144 17,020 4.71%
-
NP to SH 18,066 12,864 8,884 9,966 13,488 12,144 17,103 3.72%
-
Tax Rate 17.74% 15.83% 21.53% 23.80% 25.72% 25.06% 24.11% -
Total Cost 179,974 162,712 123,024 133,174 165,544 150,624 98,470 49.54%
-
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,940 14,520 14,520 14,520 14,520 14,520 18,150 -4.49%
Div Payout % 93.77% 112.87% 163.44% 145.69% 107.65% 119.57% 106.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 163,108 161,075 161,510 163,591 166,738 167,754 169,545 -2.54%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.20% 7.33% 6.85% 6.96% 7.53% 7.46% 14.74% -
ROE 11.08% 7.99% 5.50% 6.09% 8.09% 7.24% 10.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 40.95 36.28 27.29 29.57 36.99 33.63 23.86 43.39%
EPS 3.74 2.64 1.84 2.05 2.78 2.52 3.53 3.93%
DPS 3.50 3.00 3.00 3.00 3.00 3.00 3.75 -4.49%
NAPS 0.337 0.3328 0.3337 0.338 0.3445 0.3466 0.3503 -2.54%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.09 22.23 16.72 18.12 22.67 20.61 14.62 43.38%
EPS 2.29 1.63 1.12 1.26 1.71 1.54 2.17 3.65%
DPS 2.14 1.84 1.84 1.84 1.84 1.84 2.30 -4.69%
NAPS 0.2065 0.2039 0.2045 0.2071 0.2111 0.2124 0.2146 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.08 2.31 2.06 2.25 1.98 2.95 2.97 -
P/RPS 5.08 6.37 7.55 7.61 5.35 8.77 12.45 -45.01%
P/EPS 55.72 86.91 112.23 109.26 71.05 117.57 84.05 -23.98%
EY 1.79 1.15 0.89 0.92 1.41 0.85 1.19 31.31%
DY 1.68 1.30 1.46 1.33 1.52 1.02 1.26 21.16%
P/NAPS 6.17 6.94 6.17 6.66 5.75 8.51 8.48 -19.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 1.75 2.35 2.24 2.20 2.10 2.27 2.83 -
P/RPS 4.27 6.48 8.21 7.44 5.68 6.75 11.86 -49.42%
P/EPS 46.88 88.42 122.04 106.84 75.36 90.47 80.09 -30.04%
EY 2.13 1.13 0.82 0.94 1.33 1.11 1.25 42.70%
DY 2.00 1.28 1.34 1.36 1.43 1.32 1.33 31.28%
P/NAPS 5.19 7.06 6.71 6.51 6.10 6.55 8.08 -25.57%

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