[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -17.58%
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 121,549 150,060 160,120 78,854 88,653 99,280 82,372 29.58%
PBT 19,944 18,200 16,032 20,378 24,734 26,886 25,608 -15.33%
Tax -1,336 0 0 -76 -101 0 0 -
NP 18,608 18,200 16,032 20,302 24,633 26,886 25,608 -19.15%
-
NP to SH 18,826 18,200 16,032 20,302 24,633 26,886 25,608 -18.52%
-
Tax Rate 6.70% 0.00% 0.00% 0.37% 0.41% 0.00% 0.00% -
Total Cost 102,941 131,860 144,088 58,552 64,020 72,394 56,764 48.65%
-
Net Worth 171,336 172,013 170,561 169,012 172,062 98,142 96,755 46.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 17,746 16,940 14,520 20,279 23,812 23,635 10,999 37.52%
Div Payout % 94.26% 93.08% 90.57% 99.89% 96.67% 87.91% 42.96% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 171,336 172,013 170,561 169,012 172,062 98,142 96,755 46.31%
NOSH 484,000 484,000 484,000 484,000 484,000 439,313 219,999 69.07%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.31% 12.13% 10.01% 25.75% 27.79% 27.08% 31.09% -
ROE 10.99% 10.58% 9.40% 12.01% 14.32% 27.39% 26.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.11 31.00 33.08 16.29 18.32 22.60 37.44 -23.36%
EPS 3.89 3.76 3.32 4.19 5.09 6.12 11.64 -51.81%
DPS 3.67 3.50 3.00 4.19 4.92 5.38 5.00 -18.61%
NAPS 0.354 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 -13.45%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.39 19.00 20.27 9.98 11.22 12.57 10.43 29.57%
EPS 2.38 2.30 2.03 2.57 3.12 3.40 3.24 -18.57%
DPS 2.25 2.14 1.84 2.57 3.01 2.99 1.39 37.82%
NAPS 0.2169 0.2178 0.2159 0.214 0.2178 0.1242 0.1225 46.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.85 2.60 2.60 1.44 1.86 1.90 3.75 -
P/RPS 7.37 8.39 7.86 8.84 10.15 8.41 10.02 -18.50%
P/EPS 47.56 69.14 78.49 34.33 36.55 31.05 32.22 29.61%
EY 2.10 1.45 1.27 2.91 2.74 3.22 3.10 -22.84%
DY 1.98 1.35 1.15 2.91 2.65 2.83 1.33 30.34%
P/NAPS 5.23 7.32 7.38 4.12 5.23 8.50 8.53 -27.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 -
Price 2.46 2.16 2.50 2.10 1.58 1.98 1.84 -
P/RPS 9.80 6.97 7.56 12.89 8.63 8.76 4.91 58.45%
P/EPS 63.24 57.44 75.47 50.06 31.04 32.35 15.81 151.77%
EY 1.58 1.74 1.32 2.00 3.22 3.09 6.33 -60.32%
DY 1.49 1.62 1.20 2.00 3.11 2.72 2.72 -33.02%
P/NAPS 6.95 6.08 7.09 6.01 4.44 8.86 4.18 40.30%

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