[AWANTEC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.25%
YoY- 12.23%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,412 35,530 27,244 26,197 24,232 35,345 23,467 18.81%
PBT 10,772 12,398 10,020 9,003 9,959 9,861 8,724 15.05%
Tax -42 -67 0 0 419 350 -70 -28.79%
NP 10,730 12,331 10,020 9,003 10,378 10,211 8,654 15.36%
-
NP to SH 10,738 12,331 10,020 9,003 10,378 10,211 8,654 15.42%
-
Tax Rate 0.39% 0.54% 0.00% 0.00% -4.21% -3.55% 0.80% -
Total Cost 19,682 23,199 17,224 17,194 13,854 25,134 14,813 20.79%
-
Net Worth 96,994 91,394 85,885 81,225 79,703 75,988 70,222 23.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,601 7,693 6,606 5,503 6,596 66 44 2697.74%
Div Payout % 61.48% 62.39% 65.93% 61.12% 63.56% 0.65% 0.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,994 91,394 85,885 81,225 79,703 75,988 70,222 23.95%
NOSH 220,040 219,803 220,219 220,122 219,872 220,064 220,203 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.28% 34.71% 36.78% 34.37% 42.83% 28.89% 36.88% -
ROE 11.07% 13.49% 11.67% 11.08% 13.02% 13.44% 12.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.82 16.16 12.37 11.90 11.02 16.06 10.66 18.83%
EPS 4.88 5.61 4.55 4.09 4.72 4.64 3.93 15.48%
DPS 3.00 3.50 3.00 2.50 3.00 0.03 0.02 2697.45%
NAPS 0.4408 0.4158 0.39 0.369 0.3625 0.3453 0.3189 24.01%
Adjusted Per Share Value based on latest NOSH - 220,122
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.85 4.50 3.45 3.32 3.07 4.47 2.97 18.83%
EPS 1.36 1.56 1.27 1.14 1.31 1.29 1.10 15.14%
DPS 0.84 0.97 0.84 0.70 0.84 0.01 0.01 1802.60%
NAPS 0.1228 0.1157 0.1087 0.1028 0.1009 0.0962 0.0889 23.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.88 2.04 1.86 1.23 1.11 1.13 1.26 -
P/RPS 20.84 12.62 15.03 10.34 10.07 7.04 11.82 45.79%
P/EPS 59.02 36.36 40.88 30.07 23.52 24.35 32.06 50.04%
EY 1.69 2.75 2.45 3.33 4.25 4.11 3.12 -33.47%
DY 1.04 1.72 1.61 2.03 2.70 0.03 0.02 1283.17%
P/NAPS 6.53 4.91 4.77 3.33 3.06 3.27 3.95 39.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 -
Price 3.29 2.50 1.79 1.81 1.03 1.22 1.28 -
P/RPS 23.80 15.47 14.47 15.21 9.35 7.60 12.01 57.57%
P/EPS 67.42 44.56 39.34 44.25 21.82 26.29 32.57 62.20%
EY 1.48 2.24 2.54 2.26 4.58 3.80 3.07 -38.43%
DY 0.91 1.40 1.68 1.38 2.91 0.02 0.02 1165.67%
P/NAPS 7.46 6.01 4.59 4.91 2.84 3.53 4.01 51.09%

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