[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 44.8%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 219,506 196,772 198,210 175,576 132,072 143,141 179,032 14.51%
PBT 37,978 26,076 22,170 15,284 11,531 13,080 18,158 63.32%
Tax -13,408 -4,452 -3,934 -2,420 -2,483 -3,113 -4,670 101.61%
NP 24,570 21,624 18,236 12,864 9,048 9,966 13,488 48.99%
-
NP to SH 18,208 18,138 18,066 12,864 8,884 9,966 13,488 22.07%
-
Tax Rate 35.30% 17.07% 17.74% 15.83% 21.53% 23.80% 25.72% -
Total Cost 194,936 175,148 179,974 162,712 123,024 133,174 165,544 11.47%
-
Net Worth 164,027 165,382 163,108 161,075 161,510 163,591 166,738 -1.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,310 14,520 16,940 14,520 14,520 14,520 14,520 -5.62%
Div Payout % 73.10% 80.05% 93.77% 112.87% 163.44% 145.69% 107.65% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 164,027 165,382 163,108 161,075 161,510 163,591 166,738 -1.08%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.19% 10.99% 9.20% 7.33% 6.85% 6.96% 7.53% -
ROE 11.10% 10.97% 11.08% 7.99% 5.50% 6.09% 8.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.35 40.66 40.95 36.28 27.29 29.57 36.99 14.50%
EPS 3.76 3.75 3.74 2.64 1.84 2.05 2.78 22.23%
DPS 2.75 3.00 3.50 3.00 3.00 3.00 3.00 -5.62%
NAPS 0.3389 0.3417 0.337 0.3328 0.3337 0.338 0.3445 -1.08%
Adjusted Per Share Value based on latest NOSH - 484,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.79 24.91 25.09 22.23 16.72 18.12 22.67 14.49%
EPS 2.31 2.30 2.29 1.63 1.12 1.26 1.71 22.13%
DPS 1.69 1.84 2.14 1.84 1.84 1.84 1.84 -5.49%
NAPS 0.2077 0.2094 0.2065 0.2039 0.2045 0.2071 0.2111 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.52 1.79 2.08 2.31 2.06 2.25 1.98 -
P/RPS 3.35 4.40 5.08 6.37 7.55 7.61 5.35 -26.74%
P/EPS 40.40 47.76 55.72 86.91 112.23 109.26 71.05 -31.29%
EY 2.47 2.09 1.79 1.15 0.89 0.92 1.41 45.16%
DY 1.81 1.68 1.68 1.30 1.46 1.33 1.52 12.31%
P/NAPS 4.49 5.24 6.17 6.94 6.17 6.66 5.75 -15.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 1.67 1.21 1.75 2.35 2.24 2.20 2.10 -
P/RPS 3.68 2.98 4.27 6.48 8.21 7.44 5.68 -25.06%
P/EPS 44.39 32.29 46.88 88.42 122.04 106.84 75.36 -29.66%
EY 2.25 3.10 2.13 1.13 0.82 0.94 1.33 41.84%
DY 1.65 2.48 2.00 1.28 1.34 1.36 1.43 9.98%
P/NAPS 4.93 3.54 5.19 7.06 6.71 6.51 6.10 -13.20%

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