[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.53%
YoY- -28.93%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,106 114,498 101,058 108,248 111,751 105,497 91,976 12.68%
PBT 36,636 35,569 33,632 32,368 34,412 30,742 25,970 25.65%
Tax 629 280 -280 -280 -801 0 0 -
NP 37,265 35,849 33,352 32,088 33,611 30,742 25,970 27.08%
-
NP to SH 37,265 35,849 33,352 32,088 33,611 30,742 25,970 27.08%
-
Tax Rate -1.72% -0.79% 0.83% 0.87% 2.33% 0.00% 0.00% -
Total Cost 72,841 78,649 67,706 76,160 78,140 74,754 66,006 6.75%
-
Net Worth 79,790 75,974 70,157 73,406 62,981 27,571 573,535 -72.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 22,011 205 175 17,582 16,628 4,984 - -
Div Payout % 59.07% 0.57% 0.53% 54.79% 49.47% 16.21% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 79,790 75,974 70,157 73,406 62,981 27,571 573,535 -72.99%
NOSH 220,112 220,024 220,000 219,780 207,860 93,461 31,547 262.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 33.84% 31.31% 33.00% 29.64% 30.08% 29.14% 28.24% -
ROE 46.70% 47.19% 47.54% 43.71% 53.37% 111.50% 4.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.02 52.04 45.94 49.25 53.76 112.88 291.55 -68.95%
EPS 16.93 16.29 15.16 14.60 16.17 32.89 82.32 -64.99%
DPS 10.00 0.09 0.08 8.00 8.00 5.33 0.00 -
NAPS 0.3625 0.3453 0.3189 0.334 0.303 0.295 18.18 -92.55%
Adjusted Per Share Value based on latest NOSH - 219,780
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.94 14.50 12.79 13.70 14.15 13.36 11.64 12.71%
EPS 4.72 4.54 4.22 4.06 4.26 3.89 3.29 27.06%
DPS 2.79 0.03 0.02 2.23 2.11 0.63 0.00 -
NAPS 0.101 0.0962 0.0888 0.0929 0.0797 0.0349 0.7261 -72.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.11 1.13 1.26 0.825 0.725 0.52 0.00 -
P/RPS 2.22 2.17 2.74 1.68 1.35 0.46 0.00 -
P/EPS 6.56 6.94 8.31 5.65 4.48 1.58 0.00 -
EY 15.25 14.42 12.03 17.70 22.30 63.26 0.00 -
DY 9.01 0.08 0.06 9.70 11.03 10.26 0.00 -
P/NAPS 3.06 3.27 3.95 2.47 2.39 1.76 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 23/08/11 -
Price 1.03 1.22 1.28 0.97 0.885 0.77 0.66 -
P/RPS 2.06 2.34 2.79 1.97 1.65 0.68 0.23 328.42%
P/EPS 6.08 7.49 8.44 6.64 5.47 2.34 0.80 284.18%
EY 16.44 13.36 11.84 15.05 18.27 42.72 124.73 -73.94%
DY 9.71 0.08 0.06 8.25 9.04 6.93 0.00 -
P/NAPS 2.84 3.53 4.01 2.90 2.92 2.61 0.04 1592.63%

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