[AWANTEC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	132,072	107,356	89,516	40,692	115,490	91,162	75,030	45.53%
YoY %	23.02%	19.93%	119.98%	-64.77%	26.69%	21.50%	-	-
Horiz. %	176.03%	143.08%	119.31%	54.23%	153.93%	121.50%	100.00%	-
PBT	11,531	9,810	9,079	4,051	22,428	14,958	9,100	17.01%
YoY %	17.54%	8.05%	124.12%	-81.94%	49.94%	64.37%	-	-
Horiz. %	126.71%	107.80%	99.77%	44.52%	246.46%	164.37%	100.00%	-
Tax	-2,483	-2,335	-2,335	-1,015	-5,408	-1,002	0	-
YoY %	-6.34%	0.00%	-130.05%	81.23%	-439.72%	0.00%	-	-
Horiz. %	247.80%	233.03%	233.03%	101.30%	539.72%	100.00%	-	-
NP	9,048	7,475	6,744	3,036	17,020	13,956	9,100	-0.37%
YoY %	21.04%	10.84%	122.13%	-82.16%	21.95%	53.36%	-	-
Horiz. %	99.43%	82.14%	74.11%	33.36%	187.03%	153.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,884	7,475	6,744	3,036	17,103	14,120	9,100	-1.58%
YoY %	18.85%	10.84%	122.13%	-82.25%	21.13%	55.16%	-	-
Horiz. %	97.63%	82.14%	74.11%	33.36%	187.95%	155.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	23.80%	25.72%	25.06%	24.11%	6.70%	0.00%	-
YoY %	-9.54%	-7.47%	2.63%	3.94%	259.85%	0.00%	-	-
Horiz. %	321.34%	355.22%	383.88%	374.03%	359.85%	100.00%	-	-
Total Cost	123,024	99,881	82,772	37,656	98,470	77,206	65,930	51.28%
YoY %	23.17%	20.67%	119.81%	-61.76%	27.54%	17.10%	-	-
Horiz. %	186.60%	151.50%	125.55%	57.12%	149.36%	117.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,510	163,591	166,738	167,754	169,545	171,336	172,013	-4.09%
YoY %	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	-	-
Horiz. %	93.89%	95.10%	96.93%	97.52%	98.57%	99.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	14,520	10,890	7,260	3,630	18,150	13,310	8,470	43.00%
YoY %	33.33%	50.00%	100.00%	-80.00%	36.36%	57.14%	-	-
Horiz. %	171.43%	128.57%	85.71%	42.86%	214.29%	157.14%	100.00%	-
Div Payout %	163.44%	145.69%	107.65%	119.57%	106.12%	94.26%	93.08%	-
YoY %	12.18%	35.34%	-9.97%	12.67%	12.58%	1.27%	-	-
Horiz. %	175.59%	156.52%	115.65%	128.46%	114.01%	101.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	161,510	163,591	166,738	167,754	169,545	171,336	172,013	-4.09%
YoY %	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	-	-
Horiz. %	93.89%	95.10%	96.93%	97.52%	98.57%	99.61%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	6.85%	6.96%	7.53%	7.46%	14.74%	15.31%	12.13%	-
YoY %	-1.58%	-7.57%	0.94%	-49.39%	-3.72%	26.22%	-	-
Horiz. %	56.47%	57.38%	62.08%	61.50%	121.52%	126.22%	100.00%	-
ROE	5.50%	4.57%	4.04%	1.81%	10.09%	8.24%	5.29%	-
YoY %	20.35%	13.12%	123.20%	-82.06%	22.45%	55.77%	-	-
Horiz. %	103.97%	86.39%	76.37%	34.22%	190.74%	155.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	27.29	22.18	18.50	8.41	23.86	18.84	15.50	45.55%
YoY %	23.04%	19.89%	119.98%	-64.75%	26.65%	21.55%	-	-
Horiz. %	176.06%	143.10%	119.35%	54.26%	153.94%	121.55%	100.00%	-
EPS	1.84	1.54	1.39	0.63	3.53	2.92	1.88	-1.41%
YoY %	19.48%	10.79%	120.63%	-82.15%	20.89%	55.32%	-	-
Horiz. %	97.87%	81.91%	73.94%	33.51%	187.77%	155.32%	100.00%	-
DPS	3.00	2.25	1.50	0.75	3.75	2.75	1.75	43.00%
YoY %	33.33%	50.00%	100.00%	-80.00%	36.36%	57.14%	-	-
Horiz. %	171.43%	128.57%	85.71%	42.86%	214.29%	157.14%	100.00%	-
NAPS	0.3337	0.338	0.3445	0.3466	0.3503	0.354	0.3554	-4.09%
YoY %	-1.27%	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	-	-
Horiz. %	93.89%	95.10%	96.93%	97.52%	98.56%	99.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	17.79	14.46	12.06	5.48	15.55	12.28	10.11	45.50%
YoY %	23.03%	19.90%	120.07%	-64.76%	26.63%	21.46%	-	-
Horiz. %	175.96%	143.03%	119.29%	54.20%	153.81%	121.46%	100.00%	-
EPS	1.20	1.01	0.91	0.41	2.30	1.90	1.23	-1.62%
YoY %	18.81%	10.99%	121.95%	-82.17%	21.05%	54.47%	-	-
Horiz. %	97.56%	82.11%	73.98%	33.33%	186.99%	154.47%	100.00%	-
DPS	1.96	1.47	0.98	0.49	2.44	1.79	1.14	43.28%
YoY %	33.33%	50.00%	100.00%	-79.92%	36.31%	57.02%	-	-
Horiz. %	171.93%	128.95%	85.96%	42.98%	214.04%	157.02%	100.00%	-
NAPS	0.2175	0.2203	0.2246	0.2259	0.2283	0.2308	0.2317	-4.11%
YoY %	-1.27%	-1.91%	-0.58%	-1.05%	-1.08%	-0.39%	-	-
Horiz. %	93.87%	95.08%	96.94%	97.50%	98.53%	99.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.06	2.25	1.98	2.95	2.97	1.85	2.60	-
P/RPS	7.55	10.14	10.71	35.09	12.45	9.82	16.77	-41.11%
YoY %	-25.54%	-5.32%	-69.48%	181.85%	26.78%	-41.44%	-	-
Horiz. %	45.02%	60.47%	63.86%	209.24%	74.24%	58.56%	100.00%	-
P/EPS	112.23	145.69	142.10	470.29	84.05	63.41	138.29	-12.93%
YoY %	-22.97%	2.53%	-69.78%	459.54%	32.55%	-54.15%	-	-
Horiz. %	81.16%	105.35%	102.76%	340.08%	60.78%	45.85%	100.00%	-
EY	0.89	0.69	0.70	0.21	1.19	1.58	0.72	15.10%
YoY %	28.99%	-1.43%	233.33%	-82.35%	-24.68%	119.44%	-	-
Horiz. %	123.61%	95.83%	97.22%	29.17%	165.28%	219.44%	100.00%	-
DY	1.46	1.00	0.76	0.25	1.26	1.49	0.67	67.68%
YoY %	46.00%	31.58%	204.00%	-80.16%	-15.44%	122.39%	-	-
Horiz. %	217.91%	149.25%	113.43%	37.31%	188.06%	222.39%	100.00%	-
P/NAPS	6.17	6.66	5.75	8.51	8.48	5.23	7.32	-10.72%
YoY %	-7.36%	15.83%	-32.43%	0.35%	62.14%	-28.55%	-	-
Horiz. %	84.29%	90.98%	78.55%	116.26%	115.85%	71.45%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	23/11/16	24/08/16	25/05/16	25/02/16	25/11/15	20/08/15	-
Price	2.24	2.20	2.10	2.27	2.83	2.46	2.16	-
P/RPS	8.21	9.92	11.35	27.00	11.86	13.06	13.93	-29.59%
YoY %	-17.24%	-12.60%	-57.96%	127.66%	-9.19%	-6.25%	-	-
Horiz. %	58.94%	71.21%	81.48%	193.83%	85.14%	93.75%	100.00%	-
P/EPS	122.04	142.45	150.71	361.88	80.09	84.32	114.88	4.09%
YoY %	-14.33%	-5.48%	-58.35%	351.84%	-5.02%	-26.60%	-	-
Horiz. %	106.23%	124.00%	131.19%	315.01%	69.72%	73.40%	100.00%	-
EY	0.82	0.70	0.66	0.28	1.25	1.19	0.87	-3.85%
YoY %	17.14%	6.06%	135.71%	-77.60%	5.04%	36.78%	-	-
Horiz. %	94.25%	80.46%	75.86%	32.18%	143.68%	136.78%	100.00%	-
DY	1.34	1.02	0.71	0.33	1.33	1.12	0.81	39.66%
YoY %	31.37%	43.66%	115.15%	-75.19%	18.75%	38.27%	-	-
Horiz. %	165.43%	125.93%	87.65%	40.74%	164.20%	138.27%	100.00%	-
P/NAPS	6.71	6.51	6.10	6.55	8.08	6.95	6.08	6.76%
YoY %	3.07%	6.72%	-6.87%	-18.94%	16.26%	14.31%	-	-
Horiz. %	110.36%	107.07%	100.33%	107.73%	132.89%	114.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos