[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.69%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 88,653 99,280 82,372 119,383 118,628 106,882 104,788 -10.53%
PBT 24,734 26,886 25,608 42,193 41,894 38,044 36,012 -22.13%
Tax -101 0 0 -109 -89 0 0 -
NP 24,633 26,886 25,608 42,084 41,805 38,044 36,012 -22.34%
-
NP to SH 24,633 26,886 25,608 42,092 41,805 38,044 36,012 -22.34%
-
Tax Rate 0.41% 0.00% 0.00% 0.26% 0.21% 0.00% 0.00% -
Total Cost 64,020 72,394 56,764 77,299 76,822 68,838 68,776 -4.66%
-
Net Worth 172,062 98,142 96,755 96,989 91,487 85,763 81,225 64.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 23,812 23,635 10,999 26,403 26,403 24,189 22,012 5.37%
Div Payout % 96.67% 87.91% 42.96% 62.73% 63.16% 63.58% 61.12% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 172,062 98,142 96,755 96,989 91,487 85,763 81,225 64.86%
NOSH 484,000 439,313 219,999 220,031 220,028 219,907 220,122 69.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.79% 27.08% 31.09% 35.25% 35.24% 35.59% 34.37% -
ROE 14.32% 27.39% 26.47% 43.40% 45.70% 44.36% 44.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.32 22.60 37.44 54.26 53.91 48.60 47.60 -47.05%
EPS 5.09 6.12 11.64 19.13 19.00 17.30 16.36 -54.05%
DPS 4.92 5.38 5.00 12.00 12.00 11.00 10.00 -37.65%
NAPS 0.3555 0.2234 0.4398 0.4408 0.4158 0.39 0.369 -2.45%
Adjusted Per Share Value based on latest NOSH - 220,040
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.22 12.57 10.43 15.11 15.02 13.53 13.27 -10.57%
EPS 3.12 3.40 3.24 5.33 5.29 4.82 4.56 -22.33%
DPS 3.01 2.99 1.39 3.34 3.34 3.06 2.79 5.18%
NAPS 0.2178 0.1242 0.1225 0.1228 0.1158 0.1086 0.1028 64.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.86 1.90 3.75 2.88 2.04 1.86 1.23 -
P/RPS 10.15 8.41 10.02 5.31 3.78 3.83 2.58 149.00%
P/EPS 36.55 31.05 32.22 15.05 10.74 10.75 7.52 186.65%
EY 2.74 3.22 3.10 6.64 9.31 9.30 13.30 -65.08%
DY 2.65 2.83 1.33 4.17 5.88 5.91 8.13 -52.60%
P/NAPS 5.23 8.50 8.53 6.53 4.91 4.77 3.33 35.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 -
Price 1.58 1.98 1.84 3.29 2.50 1.79 1.81 -
P/RPS 8.63 8.76 4.91 6.06 4.64 3.68 3.80 72.69%
P/EPS 31.04 32.35 15.81 17.20 13.16 10.35 11.06 98.84%
EY 3.22 3.09 6.33 5.81 7.60 9.66 9.04 -49.71%
DY 3.11 2.72 2.72 3.65 4.80 6.15 5.52 -31.76%
P/NAPS 4.44 8.86 4.18 7.46 6.01 4.59 4.91 -6.48%

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